[NAIM] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- 91.92%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 594,393 656,484 711,461 492,782 411,893 612,691 566,920 0.79%
PBT 44,644 227,718 252,611 112,861 57,158 132,043 115,532 -14.64%
Tax -9,371 -7,099 -14,344 -17,661 -9,011 -32,136 -30,542 -17.86%
NP 35,273 220,619 238,267 95,200 48,147 99,907 84,990 -13.62%
-
NP to SH 34,332 220,337 235,725 89,490 46,628 97,750 84,981 -14.01%
-
Tax Rate 20.99% 3.12% 5.68% 15.65% 15.77% 24.34% 26.44% -
Total Cost 559,120 435,865 473,194 397,582 363,746 512,784 481,930 2.50%
-
Net Worth 1,239,174 1,194,212 985,673 789,089 708,630 701,436 618,719 12.26%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 8,293 7,108 18,957 18,960 23,697 18,964 -
Div Payout % - 3.76% 3.02% 21.18% 40.66% 24.24% 22.32% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,239,174 1,194,212 985,673 789,089 708,630 701,436 618,719 12.26%
NOSH 236,935 236,946 236,940 236,963 237,000 236,971 237,057 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.93% 33.61% 33.49% 19.32% 11.69% 16.31% 14.99% -
ROE 2.77% 18.45% 23.92% 11.34% 6.58% 13.94% 13.73% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 250.87 277.06 300.27 207.96 173.79 258.55 239.15 0.80%
EPS 14.49 92.99 99.49 37.77 19.68 41.25 35.85 -14.00%
DPS 0.00 3.50 3.00 8.00 8.00 10.00 8.00 -
NAPS 5.23 5.04 4.16 3.33 2.99 2.96 2.61 12.27%
Adjusted Per Share Value based on latest NOSH - 236,931
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 118.75 131.15 142.14 98.45 82.29 122.41 113.26 0.79%
EPS 6.86 44.02 47.09 17.88 9.32 19.53 16.98 -14.01%
DPS 0.00 1.66 1.42 3.79 3.79 4.73 3.79 -
NAPS 2.4757 2.3858 1.9692 1.5765 1.4157 1.4013 1.2361 12.26%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.46 2.98 3.65 1.76 1.64 3.37 2.94 -
P/RPS 0.98 1.08 1.22 0.85 0.94 1.30 1.23 -3.71%
P/EPS 16.98 3.20 3.67 4.66 8.34 8.17 8.20 12.89%
EY 5.89 31.20 27.26 21.46 12.00 12.24 12.19 -11.41%
DY 0.00 1.17 0.82 4.55 4.88 2.97 2.72 -
P/NAPS 0.47 0.59 0.88 0.53 0.55 1.14 1.13 -13.59%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 02/03/15 27/02/14 27/02/13 29/02/12 02/03/11 25/02/10 -
Price 2.58 3.12 3.44 1.92 2.21 3.19 3.38 -
P/RPS 1.03 1.13 1.15 0.92 1.27 1.23 1.41 -5.09%
P/EPS 17.81 3.36 3.46 5.08 11.23 7.73 9.43 11.17%
EY 5.62 29.80 28.92 19.67 8.90 12.93 10.61 -10.04%
DY 0.00 1.12 0.87 4.17 3.62 3.13 2.37 -
P/NAPS 0.49 0.62 0.83 0.58 0.74 1.08 1.30 -15.00%

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