[NAIM] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 56.75%
YoY- -21.34%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 158,107 184,861 120,592 103,492 155,945 134,342 133,943 2.80%
PBT 37,219 11,537 36,755 21,546 30,296 30,227 23,973 7.60%
Tax -8,799 -2,283 -3,910 -2,461 -6,350 -6,773 -5,728 7.41%
NP 28,420 9,254 32,845 19,085 23,946 23,454 18,245 7.66%
-
NP to SH 28,763 9,084 31,242 19,164 24,362 22,654 17,651 8.47%
-
Tax Rate 23.64% 19.79% 10.64% 11.42% 20.96% 22.41% 23.89% -
Total Cost 129,687 175,607 87,747 84,407 131,999 110,888 115,698 1.91%
-
Net Worth 1,101,712 815,899 743,744 703,548 642,227 581,175 564,734 11.77%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - 14,211 11,844 11,849 11,860 19,557 -
Div Payout % - - 45.49% 61.80% 48.64% 52.36% 110.80% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,101,712 815,899 743,744 703,548 642,227 581,175 564,734 11.77%
NOSH 236,927 237,180 236,861 236,885 236,984 237,214 244,473 -0.52%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 17.98% 5.01% 27.24% 18.44% 15.36% 17.46% 13.62% -
ROE 2.61% 1.11% 4.20% 2.72% 3.79% 3.90% 3.13% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 66.73 77.94 50.91 43.69 65.80 56.63 54.79 3.33%
EPS 12.14 3.83 13.19 8.09 10.28 9.55 7.22 9.04%
DPS 0.00 0.00 6.00 5.00 5.00 5.00 8.00 -
NAPS 4.65 3.44 3.14 2.97 2.71 2.45 2.31 12.36%
Adjusted Per Share Value based on latest NOSH - 236,885
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 30.77 35.98 23.47 20.14 30.35 26.15 26.07 2.79%
EPS 5.60 1.77 6.08 3.73 4.74 4.41 3.44 8.45%
DPS 0.00 0.00 2.77 2.31 2.31 2.31 3.81 -
NAPS 2.1442 1.588 1.4475 1.3693 1.25 1.1311 1.0991 11.77%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 4.29 3.96 1.73 2.46 2.95 1.88 3.50 -
P/RPS 6.43 5.08 3.40 5.63 4.48 3.32 6.39 0.10%
P/EPS 35.34 103.39 13.12 30.41 28.70 19.69 48.48 -5.13%
EY 2.83 0.97 7.62 3.29 3.48 5.08 2.06 5.43%
DY 0.00 0.00 3.47 2.03 1.69 2.66 2.29 -
P/NAPS 0.92 1.15 0.55 0.83 1.09 0.77 1.52 -8.02%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 28/08/13 30/08/12 25/08/11 25/08/10 26/08/09 06/08/08 -
Price 3.79 3.44 1.87 1.97 3.26 2.72 2.85 -
P/RPS 5.68 4.41 3.67 4.51 4.95 4.80 5.20 1.48%
P/EPS 31.22 89.82 14.18 24.35 31.71 28.48 39.47 -3.83%
EY 3.20 1.11 7.05 4.11 3.15 3.51 2.53 3.99%
DY 0.00 0.00 3.21 2.54 1.53 1.84 2.81 -
P/NAPS 0.82 1.00 0.60 0.66 1.20 1.11 1.23 -6.53%

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