[NAIM] YoY TTM 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- 23.93%
YoY- -31.09%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 609,583 709,855 591,800 402,244 557,789 616,569 503,108 3.24%
PBT 119,744 328,756 116,055 78,406 121,018 113,270 102,970 2.54%
Tax 3,322 -17,524 -19,403 -12,593 -29,301 -30,485 -19,918 -
NP 123,066 311,232 96,652 65,813 91,717 82,785 83,052 6.77%
-
NP to SH 121,777 310,059 92,414 62,558 90,785 84,834 80,474 7.14%
-
Tax Rate -2.77% 5.33% 16.72% 16.06% 24.21% 26.91% 19.34% -
Total Cost 486,517 398,623 495,148 336,431 466,072 533,784 420,056 2.47%
-
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 8,291 7,110 11,846 7,107 35,547 30,822 23,992 -16.22%
Div Payout % 6.81% 2.29% 12.82% 11.36% 39.16% 36.33% 29.81% -
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 20.19% 43.84% 16.33% 16.36% 16.44% 13.43% 16.51% -
ROE 10.03% 28.14% 11.33% 8.41% 12.90% 13.21% 13.85% -
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 257.44 299.61 249.51 169.82 235.47 260.17 212.09 3.28%
EPS 51.43 130.87 38.96 26.41 38.32 35.80 33.92 7.17%
DPS 3.50 3.00 5.00 3.00 15.00 13.00 10.11 -16.19%
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 121.78 141.82 118.23 80.36 111.44 123.18 100.51 3.24%
EPS 24.33 61.94 18.46 12.50 18.14 16.95 16.08 7.14%
DPS 1.66 1.42 2.37 1.42 7.10 6.16 4.79 -16.18%
NAPS 2.4268 2.201 1.63 1.4859 1.4056 1.2831 1.1611 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 0.87 1.43 1.59 1.02 1.04 1.13 0.89 -0.37%
P/EPS 4.38 3.28 10.16 6.55 6.42 8.24 5.54 -3.83%
EY 22.86 30.51 9.84 15.27 15.58 12.13 18.04 4.02%
DY 1.56 0.70 1.26 1.73 6.10 4.41 5.38 -18.63%
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 0.79 1.26 1.38 1.10 0.84 1.25 1.28 -7.72%
P/EPS 3.95 2.90 8.83 7.08 5.14 9.11 8.02 -11.12%
EY 25.33 34.53 11.33 14.12 19.45 10.98 12.47 12.53%
DY 1.72 0.79 1.45 1.60 7.61 3.99 3.72 -12.05%
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