[NAIM] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 107.68%
YoY- -35.07%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 50,057 132,168 157,702 192,094 133,411 94,390 140,992 -15.83%
PBT 11,515 33,882 48,273 24,497 30,566 12,556 50,107 -21.71%
Tax 1,725 -2,636 -8,882 -5,030 -626 -2,689 -12,919 -
NP 13,240 31,246 39,391 19,467 29,940 9,867 37,188 -15.79%
-
NP to SH 12,841 31,526 39,279 18,866 29,055 10,253 36,941 -16.13%
-
Tax Rate -14.98% 7.78% 18.40% 20.53% 2.05% 21.42% 25.78% -
Total Cost 36,817 100,922 118,311 172,627 103,471 84,523 103,804 -15.85%
-
Net Worth 1,234,478 1,236,406 1,141,886 834,275 770,218 703,265 665,838 10.82%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 7,110 - - 11,847 -
Div Payout % - - - 37.69% - - 32.07% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,234,478 1,236,406 1,141,886 834,275 770,218 703,265 665,838 10.82%
NOSH 250,000 236,859 236,905 237,010 236,990 236,789 236,953 0.89%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 26.45% 23.64% 24.98% 10.13% 22.44% 10.45% 26.38% -
ROE 1.04% 2.55% 3.44% 2.26% 3.77% 1.46% 5.55% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.13 55.80 66.57 81.05 56.29 39.86 59.50 -15.83%
EPS 5.42 13.31 16.58 7.96 12.26 4.33 15.59 -16.13%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 5.00 -
NAPS 5.21 5.22 4.82 3.52 3.25 2.97 2.81 10.82%
Adjusted Per Share Value based on latest NOSH - 237,010
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.74 25.72 30.69 37.39 25.97 18.37 27.44 -15.84%
EPS 2.50 6.14 7.64 3.67 5.65 2.00 7.19 -16.13%
DPS 0.00 0.00 0.00 1.38 0.00 0.00 2.31 -
NAPS 2.4026 2.4064 2.2224 1.6237 1.4991 1.3688 1.2959 10.82%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.62 2.18 3.49 3.60 1.78 1.68 3.52 -
P/RPS 7.67 3.91 5.24 4.44 3.16 4.21 5.92 4.40%
P/EPS 29.89 16.38 21.05 45.23 14.52 38.80 22.58 4.78%
EY 3.35 6.11 4.75 2.21 6.89 2.58 4.43 -4.54%
DY 0.00 0.00 0.00 0.83 0.00 0.00 1.42 -
P/NAPS 0.31 0.42 0.72 1.02 0.55 0.57 1.25 -20.71%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 30/11/15 28/11/14 28/11/13 29/11/12 24/11/11 24/11/10 -
Price 1.49 2.38 3.30 3.58 1.85 1.76 3.46 -
P/RPS 7.05 4.27 4.96 4.42 3.29 4.42 5.81 3.27%
P/EPS 27.49 17.88 19.90 44.97 15.09 40.65 22.19 3.63%
EY 3.64 5.59 5.02 2.22 6.63 2.46 4.51 -3.50%
DY 0.00 0.00 0.00 0.84 0.00 0.00 1.45 -
P/NAPS 0.29 0.46 0.68 1.02 0.57 0.59 1.23 -21.38%

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