[NAIM] QoQ Cumulative 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- 241.09%
YoY- 163.41%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 469,861 312,159 154,052 711,461 505,859 313,765 128,904 136.66%
PBT 187,350 139,077 101,858 252,611 87,429 62,932 51,395 136.67%
Tax -23,839 -14,957 -6,158 -14,344 -16,807 -11,777 -9,494 84.63%
NP 163,511 124,120 95,700 238,267 70,622 51,155 41,901 147.65%
-
NP to SH 163,857 124,578 95,815 235,725 69,110 50,244 41,160 150.97%
-
Tax Rate 12.72% 10.75% 6.05% 5.68% 19.22% 18.71% 18.47% -
Total Cost 306,350 188,039 58,352 473,194 435,237 262,610 87,003 131.27%
-
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 7,107 - - -
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 14.35% 11.31% 8.91% 23.92% 8.29% 6.17% 5.11% -
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 198.29 131.75 65.02 300.27 213.51 132.45 54.40 136.66%
EPS 69.15 52.58 40.44 99.49 29.17 21.21 17.37 150.97%
DPS 0.00 0.00 0.00 3.00 3.00 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 93.87 62.36 30.78 142.14 101.06 62.68 25.75 136.67%
EPS 32.74 24.89 19.14 47.09 13.81 10.04 8.22 151.05%
DPS 0.00 0.00 0.00 1.42 1.42 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 1.76 3.26 5.26 1.22 1.69 2.99 3.99 -42.02%
P/EPS 5.05 8.16 8.46 3.67 12.34 18.67 12.49 -45.29%
EY 19.81 12.26 11.82 27.26 8.10 5.36 8.00 82.93%
DY 0.00 0.00 0.00 0.82 0.83 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 1.66 2.88 6.01 1.15 1.68 2.60 7.08 -61.94%
P/EPS 4.77 7.21 9.67 3.46 12.27 16.22 22.16 -64.04%
EY 20.95 13.87 10.34 28.92 8.15 6.17 4.51 178.14%
DY 0.00 0.00 0.00 0.87 0.84 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