[NAIM] YoY Annualized 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- 37.93%
YoY- 31.51%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 506,656 616,208 515,616 376,620 483,616 493,412 381,228 4.85%
PBT 85,064 407,432 205,580 91,932 67,776 76,876 86,200 -0.22%
Tax -13,048 -24,632 -37,976 -24,500 -15,968 -20,512 -19,048 -6.10%
NP 72,016 382,800 167,604 67,432 51,808 56,364 67,152 1.17%
-
NP to SH 70,448 383,260 164,640 64,312 48,904 55,972 63,392 1.77%
-
Tax Rate 15.34% 6.05% 18.47% 26.65% 23.56% 26.68% 22.10% -
Total Cost 434,640 233,408 348,012 309,188 431,808 437,048 314,076 5.56%
-
Net Worth 1,206,528 1,075,667 805,664 719,839 684,750 629,803 571,761 13.24%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,206,528 1,075,667 805,664 719,839 684,750 629,803 571,761 13.24%
NOSH 237,039 236,931 236,960 236,789 236,937 236,768 237,245 -0.01%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 14.21% 62.12% 32.51% 17.90% 10.71% 11.42% 17.61% -
ROE 5.84% 35.63% 20.44% 8.93% 7.14% 8.89% 11.09% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 213.74 260.08 217.60 159.05 204.11 208.39 160.69 4.86%
EPS 29.72 161.76 69.48 27.16 20.64 23.64 26.72 1.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.09 4.54 3.40 3.04 2.89 2.66 2.41 13.26%
Adjusted Per Share Value based on latest NOSH - 236,789
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 101.22 123.11 103.01 75.24 96.62 98.58 76.16 4.85%
EPS 14.07 76.57 32.89 12.85 9.77 11.18 12.66 1.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4104 2.149 1.6096 1.4381 1.368 1.2582 1.1423 13.24%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.64 3.42 2.17 1.88 3.08 3.46 1.14 -
P/RPS 1.24 1.31 1.00 1.18 1.51 1.66 0.71 9.73%
P/EPS 8.88 2.11 3.12 6.92 14.92 14.64 4.27 12.97%
EY 11.26 47.30 32.02 14.45 6.70 6.83 23.44 -11.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.75 0.64 0.62 1.07 1.30 0.47 1.69%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 28/05/14 27/05/13 25/05/12 26/05/11 26/05/10 26/05/09 -
Price 2.64 3.91 3.85 1.72 2.51 2.68 1.83 -
P/RPS 1.24 1.50 1.77 1.08 1.23 1.29 1.14 1.41%
P/EPS 8.88 2.42 5.54 6.33 12.16 11.34 6.85 4.41%
EY 11.26 41.37 18.05 15.79 8.22 8.82 14.60 -4.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.86 1.13 0.57 0.87 1.01 0.76 -6.12%

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