[NAIM] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 107.68%
YoY- -35.07%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 158,107 154,052 205,602 192,094 184,861 128,904 144,624 6.13%
PBT 37,219 101,858 165,182 24,497 11,537 51,395 22,557 39.76%
Tax -8,799 -6,158 2,463 -5,030 -2,283 -9,494 -7,000 16.52%
NP 28,420 95,700 167,645 19,467 9,254 41,901 15,557 49.60%
-
NP to SH 28,763 95,815 166,615 18,866 9,084 41,160 13,115 69.04%
-
Tax Rate 23.64% 6.05% -1.49% 20.53% 19.79% 18.47% 31.03% -
Total Cost 129,687 58,352 37,957 172,627 175,607 87,003 129,067 0.32%
-
Net Worth 1,101,712 1,075,667 988,075 834,275 815,899 805,664 710,793 34.03%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 7,110 - - 11,846 -
Div Payout % - - - 37.69% - - 90.33% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,101,712 1,075,667 988,075 834,275 815,899 805,664 710,793 34.03%
NOSH 236,927 236,931 236,948 237,010 237,180 236,960 236,931 -0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.98% 62.12% 81.54% 10.13% 5.01% 32.51% 10.76% -
ROE 2.61% 8.91% 16.86% 2.26% 1.11% 5.11% 1.85% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 66.73 65.02 86.77 81.05 77.94 54.40 61.04 6.13%
EPS 12.14 40.44 70.32 7.96 3.83 17.37 5.54 68.95%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 5.00 -
NAPS 4.65 4.54 4.17 3.52 3.44 3.40 3.00 34.04%
Adjusted Per Share Value based on latest NOSH - 237,010
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.77 29.98 40.02 37.39 35.98 25.09 28.15 6.12%
EPS 5.60 18.65 32.43 3.67 1.77 8.01 2.55 69.19%
DPS 0.00 0.00 0.00 1.38 0.00 0.00 2.31 -
NAPS 2.1442 2.0936 1.9231 1.6237 1.588 1.5681 1.3834 34.03%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.29 3.42 3.65 3.60 3.96 2.17 1.76 -
P/RPS 6.43 5.26 4.21 4.44 5.08 3.99 2.88 71.07%
P/EPS 35.34 8.46 5.19 45.23 103.39 12.49 31.80 7.31%
EY 2.83 11.82 19.26 2.21 0.97 8.00 3.15 -6.91%
DY 0.00 0.00 0.00 0.83 0.00 0.00 2.84 -
P/NAPS 0.92 0.75 0.88 1.02 1.15 0.64 0.59 34.57%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 28/05/14 27/02/14 28/11/13 28/08/13 27/05/13 27/02/13 -
Price 3.79 3.91 3.44 3.58 3.44 3.85 1.92 -
P/RPS 5.68 6.01 3.96 4.42 4.41 7.08 3.15 48.30%
P/EPS 31.22 9.67 4.89 44.97 89.82 22.16 34.69 -6.80%
EY 3.20 10.34 20.44 2.22 1.11 4.51 2.88 7.29%
DY 0.00 0.00 0.00 0.84 0.00 0.00 2.60 -
P/NAPS 0.82 0.86 0.82 1.02 1.00 1.13 0.64 18.01%

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