[NAIM] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -54.86%
YoY- 163.09%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 196,976 186,632 205,602 144,624 93,107 192,401 192,811 0.35%
PBT -20,341 40,368 165,182 22,557 6,112 32,421 30,272 -
Tax -2,199 16,740 2,463 -7,000 131 -9,929 -6,892 -17.32%
NP -22,540 57,108 167,645 15,557 6,243 22,492 23,380 -
-
NP to SH -23,212 56,480 166,615 13,115 4,985 22,454 25,083 -
-
Tax Rate - -41.47% -1.49% 31.03% -2.14% 30.63% 22.77% -
Total Cost 219,516 129,524 37,957 129,067 86,864 169,909 169,431 4.40%
-
Net Worth 1,238,762 1,194,040 988,075 710,793 473,811 474,239 474,274 17.34%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 8,291 - 11,846 7,107 11,855 11,856 -
Div Payout % - 14.68% - 90.33% 142.57% 52.80% 47.27% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,238,762 1,194,040 988,075 710,793 473,811 474,239 474,274 17.34%
NOSH 236,857 236,912 236,948 236,931 236,905 237,119 237,137 -0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -11.44% 30.60% 81.54% 10.76% 6.71% 11.69% 12.13% -
ROE -1.87% 4.73% 16.86% 1.85% 1.05% 4.73% 5.29% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 83.16 78.78 86.77 61.04 39.30 81.14 81.31 0.37%
EPS -9.80 23.84 70.32 5.54 2.10 9.48 10.59 -
DPS 0.00 3.50 0.00 5.00 3.00 5.00 5.00 -
NAPS 5.23 5.04 4.17 3.00 2.00 2.00 2.00 17.36%
Adjusted Per Share Value based on latest NOSH - 236,931
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 38.34 36.32 40.02 28.15 18.12 37.45 37.53 0.35%
EPS -4.52 10.99 32.43 2.55 0.97 4.37 4.88 -
DPS 0.00 1.61 0.00 2.31 1.38 2.31 2.31 -
NAPS 2.411 2.3239 1.9231 1.3834 0.9222 0.923 0.9231 17.34%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.46 2.98 3.65 1.76 1.64 3.37 2.94 -
P/RPS 2.96 3.78 4.21 2.88 4.17 4.15 3.62 -3.29%
P/EPS -25.10 12.50 5.19 31.80 77.94 35.59 27.80 -
EY -3.98 8.00 19.26 3.15 1.28 2.81 3.60 -
DY 0.00 1.17 0.00 2.84 1.83 1.48 1.70 -
P/NAPS 0.47 0.59 0.88 0.59 0.82 1.69 1.47 -17.30%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 02/03/15 27/02/14 27/02/13 29/02/12 02/03/11 25/02/10 -
Price 2.58 3.12 3.44 1.92 2.21 3.19 3.38 -
P/RPS 3.10 3.96 3.96 3.15 5.62 3.93 4.16 -4.78%
P/EPS -26.33 13.09 4.89 34.69 105.03 33.69 31.95 -
EY -3.80 7.64 20.44 2.88 0.95 2.97 3.13 -
DY 0.00 1.12 0.00 2.60 1.36 1.57 1.48 -
P/NAPS 0.49 0.62 0.82 0.64 1.11 1.60 1.69 -18.63%

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