[NAIM] QoQ Cumulative 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- 22.07%
YoY- 6.18%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 154,052 711,461 505,859 313,765 128,904 492,782 348,158 -41.96%
PBT 101,858 252,611 87,429 62,932 51,395 112,861 90,304 8.36%
Tax -6,158 -14,344 -16,807 -11,777 -9,494 -17,661 -10,661 -30.66%
NP 95,700 238,267 70,622 51,155 41,901 95,200 79,643 13.03%
-
NP to SH 95,815 235,725 69,110 50,244 41,160 89,490 76,375 16.33%
-
Tax Rate 6.05% 5.68% 19.22% 18.71% 18.47% 15.65% 11.81% -
Total Cost 58,352 473,194 435,237 262,610 87,003 397,582 268,515 -63.88%
-
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 7,107 - - 18,957 7,109 -
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 8.91% 23.92% 8.29% 6.17% 5.11% 11.34% 9.92% -
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 65.02 300.27 213.51 132.45 54.40 207.96 146.92 -41.95%
EPS 40.44 99.49 29.17 21.21 17.37 37.77 32.23 16.34%
DPS 0.00 3.00 3.00 0.00 0.00 8.00 3.00 -
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 29.98 138.47 98.45 61.07 25.09 95.91 67.76 -41.96%
EPS 18.65 45.88 13.45 9.78 8.01 17.42 14.86 16.36%
DPS 0.00 1.38 1.38 0.00 0.00 3.69 1.38 -
NAPS 2.0936 1.9184 1.6231 1.586 1.5681 1.5358 1.4989 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 5.26 1.22 1.69 2.99 3.99 0.85 1.21 166.59%
P/EPS 8.46 3.67 12.34 18.67 12.49 4.66 5.52 32.96%
EY 11.82 27.26 8.10 5.36 8.00 21.46 18.11 -24.77%
DY 0.00 0.82 0.83 0.00 0.00 4.55 1.69 -
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 6.01 1.15 1.68 2.60 7.08 0.92 1.26 183.62%
P/EPS 9.67 3.46 12.27 16.22 22.16 5.08 5.74 41.62%
EY 10.34 28.92 8.15 6.17 4.51 19.67 17.42 -29.39%
DY 0.00 0.87 0.84 0.00 0.00 4.17 1.62 -
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