[NAIM] YoY 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- 94.32%
YoY- 63.02%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 138,585 158,107 184,861 120,592 103,492 155,945 134,342 0.51%
PBT 9,837 37,219 11,537 36,755 21,546 30,296 30,227 -17.05%
Tax -1,274 -8,799 -2,283 -3,910 -2,461 -6,350 -6,773 -24.29%
NP 8,563 28,420 9,254 32,845 19,085 23,946 23,454 -15.45%
-
NP to SH 8,406 28,763 9,084 31,242 19,164 24,362 22,654 -15.22%
-
Tax Rate 12.95% 23.64% 19.79% 10.64% 11.42% 20.96% 22.41% -
Total Cost 130,022 129,687 175,607 87,747 84,407 131,999 110,888 2.68%
-
Net Worth 1,214,726 1,101,712 815,899 743,744 703,548 642,227 581,175 13.06%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 14,211 11,844 11,849 11,860 -
Div Payout % - - - 45.49% 61.80% 48.64% 52.36% -
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 1,214,726 1,101,712 815,899 743,744 703,548 642,227 581,175 13.06%
NOSH 236,788 236,927 237,180 236,861 236,885 236,984 237,214 -0.02%
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 6.18% 17.98% 5.01% 27.24% 18.44% 15.36% 17.46% -
ROE 0.69% 2.61% 1.11% 4.20% 2.72% 3.79% 3.90% -
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 58.53 66.73 77.94 50.91 43.69 65.80 56.63 0.55%
EPS 3.55 12.14 3.83 13.19 8.09 10.28 9.55 -15.19%
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 26.97 30.77 35.98 23.47 20.14 30.35 26.15 0.51%
EPS 1.64 5.60 1.77 6.08 3.73 4.74 4.41 -15.19%
DPS 0.00 0.00 0.00 2.77 2.31 2.31 2.31 -
NAPS 2.3642 2.1442 1.588 1.4475 1.3693 1.25 1.1311 13.06%
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 3.84 6.43 5.08 3.40 5.63 4.48 3.32 2.45%
P/EPS 63.38 35.34 103.39 13.12 30.41 28.70 19.69 21.50%
EY 1.58 2.83 0.97 7.62 3.29 3.48 5.08 -17.68%
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 3.47 5.68 4.41 3.67 4.51 4.95 4.80 -5.26%
P/EPS 57.18 31.22 89.82 14.18 24.35 31.71 28.48 12.31%
EY 1.75 3.20 1.11 7.05 4.11 3.15 3.51 -10.94%
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