[NAIM] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 30.02%
YoY- 147.95%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 126,664 656,484 469,861 312,159 154,052 711,461 505,859 -60.30%
PBT 21,266 227,718 187,350 139,077 101,858 252,611 87,429 -61.06%
Tax -3,262 -7,099 -23,839 -14,957 -6,158 -14,344 -16,807 -66.51%
NP 18,004 220,619 163,511 124,120 95,700 238,267 70,622 -59.82%
-
NP to SH 17,612 220,337 163,857 124,578 95,815 235,725 69,110 -59.83%
-
Tax Rate 15.34% 3.12% 12.72% 10.75% 6.05% 5.68% 19.22% -
Total Cost 108,660 435,865 306,350 188,039 58,352 473,194 435,237 -60.38%
-
Net Worth 1,206,528 1,194,212 1,142,141 1,101,726 1,075,667 985,673 833,963 27.94%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 8,293 - - - 7,108 7,107 -
Div Payout % - 3.76% - - - 3.02% 10.28% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,206,528 1,194,212 1,142,141 1,101,726 1,075,667 985,673 833,963 27.94%
NOSH 237,039 236,946 236,958 236,930 236,931 236,940 236,921 0.03%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.21% 33.61% 34.80% 39.76% 62.12% 33.49% 13.96% -
ROE 1.46% 18.45% 14.35% 11.31% 8.91% 23.92% 8.29% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 53.44 277.06 198.29 131.75 65.02 300.27 213.51 -60.31%
EPS 7.43 92.99 69.15 52.58 40.44 99.49 29.17 -59.85%
DPS 0.00 3.50 0.00 0.00 0.00 3.00 3.00 -
NAPS 5.09 5.04 4.82 4.65 4.54 4.16 3.52 27.90%
Adjusted Per Share Value based on latest NOSH - 236,927
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 25.31 131.15 93.87 62.36 30.78 142.14 101.06 -60.30%
EPS 3.52 44.02 32.74 24.89 19.14 47.09 13.81 -59.83%
DPS 0.00 1.66 0.00 0.00 0.00 1.42 1.42 -
NAPS 2.4104 2.3858 2.2818 2.2011 2.149 1.9692 1.6661 27.94%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.64 2.98 3.49 4.29 3.42 3.65 3.60 -
P/RPS 4.94 1.08 1.76 3.26 5.26 1.22 1.69 104.57%
P/EPS 35.53 3.20 5.05 8.16 8.46 3.67 12.34 102.51%
EY 2.81 31.20 19.81 12.26 11.82 27.26 8.10 -50.65%
DY 0.00 1.17 0.00 0.00 0.00 0.82 0.83 -
P/NAPS 0.52 0.59 0.72 0.92 0.75 0.88 1.02 -36.20%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 02/03/15 28/11/14 21/08/14 28/05/14 27/02/14 28/11/13 -
Price 2.64 3.12 3.30 3.79 3.91 3.44 3.58 -
P/RPS 4.94 1.13 1.66 2.88 6.01 1.15 1.68 105.38%
P/EPS 35.53 3.36 4.77 7.21 9.67 3.46 12.27 103.28%
EY 2.81 29.80 20.95 13.87 10.34 28.92 8.15 -50.86%
DY 0.00 1.12 0.00 0.00 0.00 0.87 0.84 -
P/NAPS 0.52 0.62 0.68 0.82 0.86 0.83 1.02 -36.20%

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