[NAIM] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -51.38%
YoY- -77.8%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 186,632 205,602 144,624 93,107 192,401 192,811 143,126 4.52%
PBT 40,368 165,182 22,557 6,112 32,421 30,272 29,696 5.24%
Tax 16,740 2,463 -7,000 131 -9,929 -6,892 -2,583 -
NP 57,108 167,645 15,557 6,243 22,492 23,380 27,113 13.21%
-
NP to SH 56,480 166,615 13,115 4,985 22,454 25,083 27,089 13.02%
-
Tax Rate -41.47% -1.49% 31.03% -2.14% 30.63% 22.77% 8.70% -
Total Cost 129,524 37,957 129,067 86,864 169,909 169,431 116,013 1.85%
-
Net Worth 1,194,040 988,075 710,793 473,811 474,239 474,274 485,260 16.18%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 8,291 - 11,846 7,107 11,855 11,856 12,131 -6.14%
Div Payout % 14.68% - 90.33% 142.57% 52.80% 47.27% 44.78% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,194,040 988,075 710,793 473,811 474,239 474,274 485,260 16.18%
NOSH 236,912 236,948 236,931 236,905 237,119 237,137 242,630 -0.39%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 30.60% 81.54% 10.76% 6.71% 11.69% 12.13% 18.94% -
ROE 4.73% 16.86% 1.85% 1.05% 4.73% 5.29% 5.58% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 78.78 86.77 61.04 39.30 81.14 81.31 58.99 4.93%
EPS 23.84 70.32 5.54 2.10 9.48 10.59 11.18 13.44%
DPS 3.50 0.00 5.00 3.00 5.00 5.00 5.00 -5.76%
NAPS 5.04 4.17 3.00 2.00 2.00 2.00 2.00 16.64%
Adjusted Per Share Value based on latest NOSH - 236,905
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 37.29 41.08 28.89 18.60 38.44 38.52 28.59 4.52%
EPS 11.28 33.29 2.62 1.00 4.49 5.01 5.41 13.02%
DPS 1.66 0.00 2.37 1.42 2.37 2.37 2.42 -6.08%
NAPS 2.3855 1.974 1.42 0.9466 0.9474 0.9475 0.9695 16.18%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.98 3.65 1.76 1.64 3.37 2.94 1.44 -
P/RPS 3.78 4.21 2.88 4.17 4.15 3.62 2.44 7.56%
P/EPS 12.50 5.19 31.80 77.94 35.59 27.80 12.90 -0.52%
EY 8.00 19.26 3.15 1.28 2.81 3.60 7.75 0.53%
DY 1.17 0.00 2.84 1.83 1.48 1.70 3.47 -16.56%
P/NAPS 0.59 0.88 0.59 0.82 1.69 1.47 0.72 -3.26%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 02/03/15 27/02/14 27/02/13 29/02/12 02/03/11 25/02/10 25/02/09 -
Price 3.12 3.44 1.92 2.21 3.19 3.38 1.23 -
P/RPS 3.96 3.96 3.15 5.62 3.93 4.16 2.09 11.23%
P/EPS 13.09 4.89 34.69 105.03 33.69 31.95 11.02 2.90%
EY 7.64 20.44 2.88 0.95 2.97 3.13 9.08 -2.83%
DY 1.12 0.00 2.60 1.36 1.57 1.48 4.07 -19.34%
P/NAPS 0.62 0.82 0.64 1.11 1.60 1.69 0.62 0.00%

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