[NAIM] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -38.97%
YoY- 6.18%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 616,208 711,461 674,478 627,530 515,616 492,782 464,210 20.80%
PBT 407,432 252,611 116,572 125,864 205,580 112,861 120,405 125.56%
Tax -24,632 -14,344 -22,409 -23,554 -37,976 -17,661 -14,214 44.32%
NP 382,800 238,267 94,162 102,310 167,604 95,200 106,190 135.28%
-
NP to SH 383,260 235,725 92,146 100,488 164,640 89,490 101,833 142.15%
-
Tax Rate 6.05% 5.68% 19.22% 18.71% 18.47% 15.65% 11.81% -
Total Cost 233,408 473,194 580,316 525,220 348,012 397,582 358,020 -24.83%
-
Net Worth 1,075,667 985,673 833,963 814,895 805,664 789,089 770,148 24.97%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 7,108 9,476 - - 18,957 9,478 -
Div Payout % - 3.02% 10.28% - - 21.18% 9.31% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,075,667 985,673 833,963 814,895 805,664 789,089 770,148 24.97%
NOSH 236,931 236,940 236,921 236,888 236,960 236,963 236,968 -0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 62.12% 33.49% 13.96% 16.30% 32.51% 19.32% 22.88% -
ROE 35.63% 23.92% 11.05% 12.33% 20.44% 11.34% 13.22% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 260.08 300.27 284.68 264.91 217.60 207.96 195.90 20.81%
EPS 161.76 99.49 38.89 42.42 69.48 37.77 42.97 142.18%
DPS 0.00 3.00 4.00 0.00 0.00 8.00 4.00 -
NAPS 4.54 4.16 3.52 3.44 3.40 3.33 3.25 24.98%
Adjusted Per Share Value based on latest NOSH - 237,180
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 123.11 142.14 134.75 125.37 103.01 98.45 92.74 20.80%
EPS 76.57 47.09 18.41 20.08 32.89 17.88 20.34 142.18%
DPS 0.00 1.42 1.89 0.00 0.00 3.79 1.89 -
NAPS 2.149 1.9692 1.6661 1.628 1.6096 1.5765 1.5386 24.97%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.42 3.65 3.60 3.96 2.17 1.76 1.78 -
P/RPS 1.31 1.22 1.26 1.49 1.00 0.85 0.91 27.52%
P/EPS 2.11 3.67 9.26 9.34 3.12 4.66 4.14 -36.22%
EY 47.30 27.26 10.80 10.71 32.02 21.46 24.14 56.64%
DY 0.00 0.82 1.11 0.00 0.00 4.55 2.25 -
P/NAPS 0.75 0.88 1.02 1.15 0.64 0.53 0.55 22.99%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 28/11/13 28/08/13 27/05/13 27/02/13 29/11/12 -
Price 3.91 3.44 3.58 3.44 3.85 1.92 1.85 -
P/RPS 1.50 1.15 1.26 1.30 1.77 0.92 0.94 36.59%
P/EPS 2.42 3.46 9.20 8.11 5.54 5.08 4.30 -31.85%
EY 41.37 28.92 10.86 12.33 18.05 19.67 23.23 46.97%
DY 0.00 0.87 1.12 0.00 0.00 4.17 2.16 -
P/NAPS 0.86 0.83 1.02 1.00 1.13 0.58 0.57 31.58%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment