[NAIM] YoY Cumulative 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- -54.01%
YoY- 156.0%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 139,004 126,664 154,052 128,904 94,155 120,904 123,353 2.00%
PBT 5,837 21,266 101,858 51,395 22,983 16,944 19,219 -17.99%
Tax -4,585 -3,262 -6,158 -9,494 -6,125 -3,992 -5,128 -1.84%
NP 1,252 18,004 95,700 41,901 16,858 12,952 14,091 -33.17%
-
NP to SH 897 17,612 95,815 41,160 16,078 12,226 13,993 -36.71%
-
Tax Rate 78.55% 15.34% 6.05% 18.47% 26.65% 23.56% 26.68% -
Total Cost 137,752 108,660 58,352 87,003 77,297 107,952 109,262 3.93%
-
Net Worth 1,220,392 1,206,528 1,075,667 805,664 719,839 684,750 629,803 11.64%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,220,392 1,206,528 1,075,667 805,664 719,839 684,750 629,803 11.64%
NOSH 236,052 237,039 236,931 236,960 236,789 236,937 236,768 -0.05%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.90% 14.21% 62.12% 32.51% 17.90% 10.71% 11.42% -
ROE 0.07% 1.46% 8.91% 5.11% 2.23% 1.79% 2.22% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 58.89 53.44 65.02 54.40 39.76 51.03 52.10 2.06%
EPS 0.38 7.43 40.44 17.37 6.79 5.16 5.91 -36.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.17 5.09 4.54 3.40 3.04 2.89 2.66 11.70%
Adjusted Per Share Value based on latest NOSH - 236,960
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 27.05 24.65 29.98 25.09 18.33 23.53 24.01 2.00%
EPS 0.17 3.43 18.65 8.01 3.13 2.38 2.72 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3752 2.3482 2.0936 1.5681 1.401 1.3327 1.2258 11.64%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.52 2.64 3.42 2.17 1.88 3.08 3.46 -
P/RPS 4.28 4.94 5.26 3.99 4.73 6.04 6.64 -7.05%
P/EPS 663.16 35.53 8.46 12.49 27.69 59.69 58.54 49.80%
EY 0.15 2.81 11.82 8.00 3.61 1.68 1.71 -33.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.75 0.64 0.62 1.07 1.30 -14.99%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 26/05/15 28/05/14 27/05/13 25/05/12 26/05/11 26/05/10 -
Price 1.79 2.64 3.91 3.85 1.72 2.51 2.68 -
P/RPS 3.04 4.94 6.01 7.08 4.33 4.92 5.14 -8.37%
P/EPS 471.05 35.53 9.67 22.16 25.33 48.64 45.35 47.65%
EY 0.21 2.81 10.34 4.51 3.95 2.06 2.21 -32.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.52 0.86 1.13 0.57 0.87 1.01 -16.17%

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