[NAIM] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -82.47%
YoY- -97.91%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 410,769 581,931 366,193 428,030 594,393 656,484 711,461 -8.74%
PBT 62,612 78,677 -146,982 3,526 44,644 227,718 252,611 -20.73%
Tax -4,886 -15,697 -20,859 -1,819 -9,371 -7,099 -14,344 -16.42%
NP 57,726 62,980 -167,841 1,707 35,273 220,619 238,267 -21.03%
-
NP to SH 56,333 64,664 -168,742 717 34,332 220,337 235,725 -21.21%
-
Tax Rate 7.80% 19.95% - 51.59% 20.99% 3.12% 5.68% -
Total Cost 353,043 518,951 534,034 426,323 559,120 435,865 473,194 -4.76%
-
Net Worth 1,311,946 1,116,006 1,068,617 1,246,325 1,239,174 1,194,212 985,673 4.87%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - 8,293 7,108 -
Div Payout % - - - - - 3.76% 3.02% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,311,946 1,116,006 1,068,617 1,246,325 1,239,174 1,194,212 985,673 4.87%
NOSH 513,799 513,799 250,000 250,000 236,935 236,946 236,940 13.76%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 14.05% 10.82% -45.83% 0.40% 5.93% 33.61% 33.49% -
ROE 4.29% 5.79% -15.79% 0.06% 2.77% 18.45% 23.92% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 82.03 245.60 154.55 180.65 250.87 277.06 300.27 -19.43%
EPS 11.25 27.29 -71.22 0.30 14.49 92.99 99.49 -30.44%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 3.00 -
NAPS 2.62 4.71 4.51 5.26 5.23 5.04 4.16 -7.41%
Adjusted Per Share Value based on latest NOSH - 250,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 82.06 116.26 73.16 85.51 118.75 131.15 142.14 -8.74%
EPS 11.25 12.92 -33.71 0.14 6.86 44.02 47.09 -21.21%
DPS 0.00 0.00 0.00 0.00 0.00 1.66 1.42 -
NAPS 2.621 2.2296 2.1349 2.4899 2.4757 2.3858 1.9692 4.87%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.07 0.445 1.42 1.90 2.46 2.98 3.65 -
P/RPS 1.30 0.18 0.92 1.05 0.98 1.08 1.22 1.06%
P/EPS 9.51 1.63 -1.99 627.89 16.98 3.20 3.67 17.18%
EY 10.51 61.33 -50.15 0.16 5.89 31.20 27.26 -14.68%
DY 0.00 0.00 0.00 0.00 0.00 1.17 0.82 -
P/NAPS 0.41 0.09 0.31 0.36 0.47 0.59 0.88 -11.94%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 26/02/19 28/02/18 23/02/17 29/02/16 02/03/15 27/02/14 -
Price 1.20 0.90 1.01 1.65 2.58 3.12 3.44 -
P/RPS 1.46 0.37 0.65 0.91 1.03 1.13 1.15 4.05%
P/EPS 10.67 3.30 -1.42 545.27 17.81 3.36 3.46 20.63%
EY 9.37 30.32 -70.51 0.18 5.62 29.80 28.92 -17.11%
DY 0.00 0.00 0.00 0.00 0.00 1.12 0.87 -
P/NAPS 0.46 0.19 0.22 0.31 0.49 0.62 0.83 -9.36%

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