[NAIM] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 222.53%
YoY- 31.51%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 144,624 133,411 120,592 94,155 93,107 94,390 103,492 24.86%
PBT 22,557 30,566 36,755 22,983 6,112 12,556 21,546 3.08%
Tax -7,000 -626 -3,910 -6,125 131 -2,689 -2,461 100.11%
NP 15,557 29,940 32,845 16,858 6,243 9,867 19,085 -12.68%
-
NP to SH 13,115 29,055 31,242 16,078 4,985 10,253 19,164 -22.25%
-
Tax Rate 31.03% 2.05% 10.64% 26.65% -2.14% 21.42% 11.42% -
Total Cost 129,067 103,471 87,747 77,297 86,864 84,523 84,407 32.55%
-
Net Worth 710,793 770,218 743,744 719,839 473,811 703,265 703,548 0.68%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 11,846 - 14,211 - 7,107 - 11,844 0.01%
Div Payout % 90.33% - 45.49% - 142.57% - 61.80% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 710,793 770,218 743,744 719,839 473,811 703,265 703,548 0.68%
NOSH 236,931 236,990 236,861 236,789 236,905 236,789 236,885 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.76% 22.44% 27.24% 17.90% 6.71% 10.45% 18.44% -
ROE 1.85% 3.77% 4.20% 2.23% 1.05% 1.46% 2.72% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 61.04 56.29 50.91 39.76 39.30 39.86 43.69 24.84%
EPS 5.54 12.26 13.19 6.79 2.10 4.33 8.09 -22.21%
DPS 5.00 0.00 6.00 0.00 3.00 0.00 5.00 0.00%
NAPS 3.00 3.25 3.14 3.04 2.00 2.97 2.97 0.66%
Adjusted Per Share Value based on latest NOSH - 236,789
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.15 25.97 23.47 18.33 18.12 18.37 20.14 24.88%
EPS 2.55 5.65 6.08 3.13 0.97 2.00 3.73 -22.30%
DPS 2.31 0.00 2.77 0.00 1.38 0.00 2.31 0.00%
NAPS 1.3834 1.4991 1.4475 1.401 0.9222 1.3688 1.3693 0.68%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.76 1.78 1.73 1.88 1.64 1.68 2.46 -
P/RPS 2.88 3.16 3.40 4.73 4.17 4.21 5.63 -35.90%
P/EPS 31.80 14.52 13.12 27.69 77.94 38.80 30.41 3.01%
EY 3.15 6.89 7.62 3.61 1.28 2.58 3.29 -2.84%
DY 2.84 0.00 3.47 0.00 1.83 0.00 2.03 24.96%
P/NAPS 0.59 0.55 0.55 0.62 0.82 0.57 0.83 -20.26%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 30/08/12 25/05/12 29/02/12 24/11/11 25/08/11 -
Price 1.92 1.85 1.87 1.72 2.21 1.76 1.97 -
P/RPS 3.15 3.29 3.67 4.33 5.62 4.42 4.51 -21.19%
P/EPS 34.69 15.09 14.18 25.33 105.03 40.65 24.35 26.47%
EY 2.88 6.63 7.05 3.95 0.95 2.46 4.11 -21.02%
DY 2.60 0.00 3.21 0.00 1.36 0.00 2.54 1.56%
P/NAPS 0.64 0.57 0.60 0.57 1.11 0.59 0.66 -2.02%

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