[NAIM] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 194.32%
YoY- 50.75%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 265,249 312,159 313,765 214,747 224,396 279,298 229,649 2.42%
PBT 31,103 139,077 62,932 59,738 38,490 49,515 51,777 -8.13%
Tax -4,536 -14,957 -11,777 -10,035 -6,453 -11,478 -11,535 -14.40%
NP 26,567 124,120 51,155 49,703 32,037 38,037 40,242 -6.68%
-
NP to SH 26,018 124,578 50,244 47,320 31,390 38,355 38,502 -6.32%
-
Tax Rate 14.58% 10.75% 18.71% 16.80% 16.77% 23.18% 22.28% -
Total Cost 238,682 188,039 262,610 165,044 192,359 241,261 189,407 3.92%
-
Net Worth 1,215,595 1,101,726 814,895 744,040 703,609 642,013 581,207 13.07%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 14,217 11,845 11,845 11,861 -
Div Payout % - - - 30.05% 37.74% 30.88% 30.81% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,215,595 1,101,726 814,895 744,040 703,609 642,013 581,207 13.07%
NOSH 236,958 236,930 236,888 236,955 236,885 236,905 237,227 -0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.02% 39.76% 16.30% 23.14% 14.28% 13.62% 17.52% -
ROE 2.14% 11.31% 6.17% 6.36% 4.46% 5.97% 6.62% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 111.94 131.75 132.45 90.63 94.72 117.89 96.81 2.44%
EPS 10.98 52.58 21.21 19.97 13.25 16.19 16.23 -6.30%
DPS 0.00 0.00 0.00 6.00 5.00 5.00 5.00 -
NAPS 5.13 4.65 3.44 3.14 2.97 2.71 2.45 13.10%
Adjusted Per Share Value based on latest NOSH - 236,861
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 51.63 60.76 61.07 41.80 43.67 54.36 44.70 2.43%
EPS 5.06 24.25 9.78 9.21 6.11 7.46 7.49 -6.32%
DPS 0.00 0.00 0.00 2.77 2.31 2.31 2.31 -
NAPS 2.3659 2.1443 1.586 1.4481 1.3694 1.2495 1.1312 13.07%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.25 4.29 3.96 1.73 2.46 2.95 1.88 -
P/RPS 2.01 3.26 2.99 1.91 2.60 2.50 1.94 0.59%
P/EPS 20.49 8.16 18.67 8.66 18.57 18.22 11.58 9.97%
EY 4.88 12.26 5.36 11.54 5.39 5.49 8.63 -9.06%
DY 0.00 0.00 0.00 3.47 2.03 1.69 2.66 -
P/NAPS 0.44 0.92 1.15 0.55 0.83 1.09 0.77 -8.90%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 21/08/14 28/08/13 30/08/12 25/08/11 25/08/10 26/08/09 -
Price 2.03 3.79 3.44 1.87 1.97 3.26 2.72 -
P/RPS 1.81 2.88 2.60 2.06 2.08 2.77 2.81 -7.06%
P/EPS 18.49 7.21 16.22 9.36 14.87 20.14 16.76 1.64%
EY 5.41 13.87 6.17 10.68 6.73 4.97 5.97 -1.62%
DY 0.00 0.00 0.00 3.21 2.54 1.53 1.84 -
P/NAPS 0.40 0.82 1.00 0.60 0.66 1.20 1.11 -15.63%

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