[NAIM] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 213.84%
YoY- 156.0%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 205,602 192,094 184,861 128,904 144,624 133,411 120,592 42.57%
PBT 165,182 24,497 11,537 51,395 22,557 30,566 36,755 171.58%
Tax 2,463 -5,030 -2,283 -9,494 -7,000 -626 -3,910 -
NP 167,645 19,467 9,254 41,901 15,557 29,940 32,845 195.56%
-
NP to SH 166,615 18,866 9,084 41,160 13,115 29,055 31,242 204.31%
-
Tax Rate -1.49% 20.53% 19.79% 18.47% 31.03% 2.05% 10.64% -
Total Cost 37,957 172,627 175,607 87,003 129,067 103,471 87,747 -42.71%
-
Net Worth 988,075 834,275 815,899 805,664 710,793 770,218 743,744 20.78%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 7,110 - - 11,846 - 14,211 -
Div Payout % - 37.69% - - 90.33% - 45.49% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 988,075 834,275 815,899 805,664 710,793 770,218 743,744 20.78%
NOSH 236,948 237,010 237,180 236,960 236,931 236,990 236,861 0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 81.54% 10.13% 5.01% 32.51% 10.76% 22.44% 27.24% -
ROE 16.86% 2.26% 1.11% 5.11% 1.85% 3.77% 4.20% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 86.77 81.05 77.94 54.40 61.04 56.29 50.91 42.54%
EPS 70.32 7.96 3.83 17.37 5.54 12.26 13.19 204.25%
DPS 0.00 3.00 0.00 0.00 5.00 0.00 6.00 -
NAPS 4.17 3.52 3.44 3.40 3.00 3.25 3.14 20.75%
Adjusted Per Share Value based on latest NOSH - 236,960
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.02 37.39 35.98 25.09 28.15 25.97 23.47 42.58%
EPS 32.43 3.67 1.77 8.01 2.55 5.65 6.08 204.34%
DPS 0.00 1.38 0.00 0.00 2.31 0.00 2.77 -
NAPS 1.9231 1.6237 1.588 1.5681 1.3834 1.4991 1.4475 20.78%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.65 3.60 3.96 2.17 1.76 1.78 1.73 -
P/RPS 4.21 4.44 5.08 3.99 2.88 3.16 3.40 15.26%
P/EPS 5.19 45.23 103.39 12.49 31.80 14.52 13.12 -46.02%
EY 19.26 2.21 0.97 8.00 3.15 6.89 7.62 85.23%
DY 0.00 0.83 0.00 0.00 2.84 0.00 3.47 -
P/NAPS 0.88 1.02 1.15 0.64 0.59 0.55 0.55 36.68%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 27/05/13 27/02/13 29/11/12 30/08/12 -
Price 3.44 3.58 3.44 3.85 1.92 1.85 1.87 -
P/RPS 3.96 4.42 4.41 7.08 3.15 3.29 3.67 5.18%
P/EPS 4.89 44.97 89.82 22.16 34.69 15.09 14.18 -50.72%
EY 20.44 2.22 1.11 4.51 2.88 6.63 7.05 102.93%
DY 0.00 0.84 0.00 0.00 2.60 0.00 3.21 -
P/NAPS 0.82 1.02 1.00 1.13 0.64 0.57 0.60 23.08%

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