[NAIM] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.6%
YoY- 83.4%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 627,530 515,616 492,782 464,210 429,494 376,620 411,893 32.43%
PBT 125,864 205,580 112,861 120,405 119,476 91,932 57,158 69.33%
Tax -23,554 -37,976 -17,661 -14,214 -20,070 -24,500 -9,011 89.86%
NP 102,310 167,604 95,200 106,190 99,406 67,432 48,147 65.36%
-
NP to SH 100,488 164,640 89,490 101,833 94,640 64,312 46,628 66.92%
-
Tax Rate 18.71% 18.47% 15.65% 11.81% 16.80% 26.65% 15.77% -
Total Cost 525,220 348,012 397,582 358,020 330,088 309,188 363,746 27.77%
-
Net Worth 814,895 805,664 789,089 770,148 744,040 719,839 708,630 9.77%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 18,957 9,478 28,434 - 18,960 -
Div Payout % - - 21.18% 9.31% 30.05% - 40.66% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 814,895 805,664 789,089 770,148 744,040 719,839 708,630 9.77%
NOSH 236,888 236,960 236,963 236,968 236,955 236,789 237,000 -0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.30% 32.51% 19.32% 22.88% 23.14% 17.90% 11.69% -
ROE 12.33% 20.44% 11.34% 13.22% 12.72% 8.93% 6.58% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 264.91 217.60 207.96 195.90 181.26 159.05 173.79 32.48%
EPS 42.42 69.48 37.77 42.97 39.94 27.16 19.68 66.94%
DPS 0.00 0.00 8.00 4.00 12.00 0.00 8.00 -
NAPS 3.44 3.40 3.33 3.25 3.14 3.04 2.99 9.80%
Adjusted Per Share Value based on latest NOSH - 236,990
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 122.14 100.35 95.91 90.35 83.59 73.30 80.17 32.43%
EPS 19.56 32.04 17.42 19.82 18.42 12.52 9.08 66.87%
DPS 0.00 0.00 3.69 1.84 5.53 0.00 3.69 -
NAPS 1.586 1.5681 1.5358 1.4989 1.4481 1.401 1.3792 9.77%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.96 2.17 1.76 1.78 1.73 1.88 1.64 -
P/RPS 1.49 1.00 0.85 0.91 0.95 1.18 0.94 35.98%
P/EPS 9.34 3.12 4.66 4.14 4.33 6.92 8.34 7.84%
EY 10.71 32.02 21.46 24.14 23.09 14.45 12.00 -7.30%
DY 0.00 0.00 4.55 2.25 6.94 0.00 4.88 -
P/NAPS 1.15 0.64 0.53 0.55 0.55 0.62 0.55 63.58%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 27/05/13 27/02/13 29/11/12 30/08/12 25/05/12 29/02/12 -
Price 3.44 3.85 1.92 1.85 1.87 1.72 2.21 -
P/RPS 1.30 1.77 0.92 0.94 1.03 1.08 1.27 1.57%
P/EPS 8.11 5.54 5.08 4.30 4.68 6.33 11.23 -19.52%
EY 12.33 18.05 19.67 23.23 21.36 15.79 8.90 24.29%
DY 0.00 0.00 4.17 2.16 6.42 0.00 3.62 -
P/NAPS 1.00 1.13 0.58 0.57 0.60 0.57 0.74 22.25%

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