[NAIM] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 155.82%
YoY- 163.41%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 626,481 624,318 616,208 711,461 674,478 627,530 515,616 13.85%
PBT 249,800 278,154 407,432 252,611 116,572 125,864 205,580 13.85%
Tax -31,785 -29,914 -24,632 -14,344 -22,409 -23,554 -37,976 -11.17%
NP 218,014 248,240 382,800 238,267 94,162 102,310 167,604 19.14%
-
NP to SH 218,476 249,156 383,260 235,725 92,146 100,488 164,640 20.73%
-
Tax Rate 12.72% 10.75% 6.05% 5.68% 19.22% 18.71% 18.47% -
Total Cost 408,466 376,078 233,408 473,194 580,316 525,220 348,012 11.25%
-
Net Worth 1,142,141 1,101,726 1,075,667 985,673 833,963 814,895 805,664 26.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 7,108 9,476 - - -
Div Payout % - - - 3.02% 10.28% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,142,141 1,101,726 1,075,667 985,673 833,963 814,895 805,664 26.16%
NOSH 236,958 236,930 236,931 236,940 236,921 236,888 236,960 -0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 34.80% 39.76% 62.12% 33.49% 13.96% 16.30% 32.51% -
ROE 19.13% 22.62% 35.63% 23.92% 11.05% 12.33% 20.44% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 264.38 263.50 260.08 300.27 284.68 264.91 217.60 13.84%
EPS 92.20 105.16 161.76 99.49 38.89 42.42 69.48 20.73%
DPS 0.00 0.00 0.00 3.00 4.00 0.00 0.00 -
NAPS 4.82 4.65 4.54 4.16 3.52 3.44 3.40 26.16%
Adjusted Per Share Value based on latest NOSH - 236,948
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 125.16 124.73 123.11 142.14 134.75 125.37 103.01 13.85%
EPS 43.65 49.78 76.57 47.09 18.41 20.08 32.89 20.74%
DPS 0.00 0.00 0.00 1.42 1.89 0.00 0.00 -
NAPS 2.2818 2.2011 2.149 1.9692 1.6661 1.628 1.6096 26.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.49 4.29 3.42 3.65 3.60 3.96 2.17 -
P/RPS 1.32 1.63 1.31 1.22 1.26 1.49 1.00 20.31%
P/EPS 3.79 4.08 2.11 3.67 9.26 9.34 3.12 13.83%
EY 26.42 24.51 47.30 27.26 10.80 10.71 32.02 -12.01%
DY 0.00 0.00 0.00 0.82 1.11 0.00 0.00 -
P/NAPS 0.72 0.92 0.75 0.88 1.02 1.15 0.64 8.16%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 21/08/14 28/05/14 27/02/14 28/11/13 28/08/13 27/05/13 -
Price 3.30 3.79 3.91 3.44 3.58 3.44 3.85 -
P/RPS 1.25 1.44 1.50 1.15 1.26 1.30 1.77 -20.67%
P/EPS 3.58 3.60 2.42 3.46 9.20 8.11 5.54 -25.23%
EY 27.94 27.75 41.37 28.92 10.86 12.33 18.05 33.77%
DY 0.00 0.00 0.00 0.87 1.12 0.00 0.00 -
P/NAPS 0.68 0.82 0.86 0.83 1.02 1.00 1.13 -28.70%

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