[NAIM] YoY TTM Result on 30-Jun-2014 [#2]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

21-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 6.78%

YoY- 235.51%

Quarter Report

FINAL Q214 Quarterly Report (Bursa).pdf

Latest QR

Upcoming QR

NAIM's Result

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	401,490	564,202	609,583	709,855	591,800	402,244	557,789	-5.32%
YoY %	-28.84%	-7.44%	-14.13%	19.95%	47.12%	-27.89%	-	-
Horiz. %	71.98%	101.15%	109.29%	127.26%	106.10%	72.11%	100.00%	-
PBT	-23,396	9,081	119,744	328,756	116,055	78,406	121,018	-
YoY %	-357.64%	-92.42%	-63.58%	183.28%	48.02%	-35.21%	-	-
Horiz. %	-19.33%	7.50%	98.95%	271.66%	95.90%	64.79%	100.00%	-
Tax	-188	-9,537	3,322	-17,524	-19,403	-12,593	-29,301	-56.86%
YoY %	98.03%	-387.09%	118.96%	9.68%	-54.08%	57.02%	-	-
Horiz. %	0.64%	32.55%	-11.34%	59.81%	66.22%	42.98%	100.00%	-
NP	-23,584	-456	123,066	311,232	96,652	65,813	91,717	-
YoY %	-5,071.93%	-100.37%	-60.46%	222.01%	46.86%	-28.24%	-	-
Horiz. %	-25.71%	-0.50%	134.18%	339.34%	105.38%	71.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-24,375	-1,464	121,777	310,059	92,414	62,558	90,785	-
YoY %	-1,564.96%	-101.20%	-60.72%	235.51%	47.73%	-31.09%	-	-
Horiz. %	-26.85%	-1.61%	134.14%	341.53%	101.79%	68.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	105.02%	-2.77%	5.33%	16.72%	16.06%	24.21%	-
YoY %	-	3,891.34%	-151.97%	-68.12%	4.11%	-33.66%	-	-
Horiz. %	-	433.79%	-11.44%	22.02%	69.06%	66.34%	100.00%	-
Total Cost	425,074	564,658	486,517	398,623	495,148	336,431	466,072	-1.52%
YoY %	-24.72%	16.06%	22.05%	-19.49%	47.18%	-27.82%	-	-
Horiz. %	91.20%	121.15%	104.39%	85.53%	106.24%	72.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,203,675	1,218,865	1,214,726	1,101,712	815,899	743,744	703,548	9.35%
YoY %	-1.25%	0.34%	10.26%	35.03%	9.70%	5.71%	-	-
Horiz. %	171.09%	173.25%	172.66%	156.59%	115.97%	105.71%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	-	8,291	7,110	11,846	7,107	35,547	-
YoY %	-	-	16.61%	-39.98%	66.68%	-80.01%	-	-
Horiz. %	-	-	23.32%	20.00%	33.32%	19.99%	100.00%	-
Div Payout %	-	-	6.81%	2.29%	12.82%	11.36%	39.16%	-
YoY %	-	-	197.38%	-82.14%	12.85%	-70.99%	-	-
Horiz. %	-	-	17.39%	5.85%	32.74%	29.01%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,203,675	1,218,865	1,214,726	1,101,712	815,899	743,744	703,548	9.35%
YoY %	-1.25%	0.34%	10.26%	35.03%	9.70%	5.71%	-	-
Horiz. %	171.09%	173.25%	172.66%	156.59%	115.97%	105.71%	100.00%	-
NOSH	250,000	237,133	236,788	236,927	237,180	236,861	236,885	0.90%
YoY %	5.43%	0.15%	-0.06%	-0.11%	0.13%	-0.01%	-	-
Horiz. %	105.54%	100.10%	99.96%	100.02%	100.12%	99.99%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	-5.87%	-0.08%	20.19%	43.84%	16.33%	16.36%	16.44%	-
YoY %	-7,237.50%	-100.40%	-53.95%	168.46%	-0.18%	-0.49%	-	-
Horiz. %	-35.71%	-0.49%	122.81%	266.67%	99.33%	99.51%	100.00%	-
ROE	-2.03%	-0.12%	10.03%	28.14%	11.33%	8.41%	12.90%	-
YoY %	-1,591.67%	-101.20%	-64.36%	148.37%	34.72%	-34.81%	-	-
Horiz. %	-15.74%	-0.93%	77.75%	218.14%	87.83%	65.19%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	169.45	237.93	257.44	299.61	249.51	169.82	235.47	-5.33%
YoY %	-28.78%	-7.58%	-14.07%	20.08%	46.93%	-27.88%	-	-
Horiz. %	71.96%	101.04%	109.33%	127.24%	105.96%	72.12%	100.00%	-
EPS	-10.29	-0.62	51.43	130.87	38.96	26.41	38.32	-
YoY %	-1,559.68%	-101.21%	-60.70%	235.91%	47.52%	-31.08%	-	-
Horiz. %	-26.85%	-1.62%	134.21%	341.52%	101.67%	68.92%	100.00%	-
DPS	0.00	0.00	3.50	3.00	5.00	3.00	15.00	-
YoY %	0.00%	0.00%	16.67%	-40.00%	66.67%	-80.00%	-	-
Horiz. %	0.00%	0.00%	23.33%	20.00%	33.33%	20.00%	100.00%	-
NAPS	5.08	5.14	5.13	4.65	3.44	3.14	2.97	9.34%
YoY %	-1.17%	0.19%	10.32%	35.17%	9.55%	5.72%	-	-
Horiz. %	171.04%	173.06%	172.73%	156.57%	115.82%	105.72%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 236,927
RPS	78.14	109.81	118.64	138.16	115.18	78.29	108.56	-5.32%
YoY %	-28.84%	-7.44%	-14.13%	19.95%	47.12%	-27.88%	-	-
Horiz. %	71.98%	101.15%	109.29%	127.27%	106.10%	72.12%	100.00%	-
EPS	-4.74	-0.28	23.70	60.35	17.99	12.18	17.67	-
YoY %	-1,592.86%	-101.18%	-60.73%	235.46%	47.70%	-31.07%	-	-
Horiz. %	-26.83%	-1.58%	134.13%	341.54%	101.81%	68.93%	100.00%	-
DPS	0.00	0.00	1.61	1.38	2.31	1.38	6.92	-
YoY %	0.00%	0.00%	16.67%	-40.26%	67.39%	-80.06%	-	-
Horiz. %	0.00%	0.00%	23.27%	19.94%	33.38%	19.94%	100.00%	-
NAPS	2.3427	2.3723	2.3642	2.1442	1.588	1.4475	1.3693	9.35%
YoY %	-1.25%	0.34%	10.26%	35.03%	9.71%	5.71%	-	-
Horiz. %	171.09%	173.25%	172.66%	156.59%	115.97%	105.71%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.26	1.80	2.25	4.29	3.96	1.73	2.46	-
P/RPS	0.74	0.76	0.87	1.43	1.59	1.02	1.04	-5.50%
YoY %	-2.63%	-12.64%	-39.16%	-10.06%	55.88%	-1.92%	-	-
Horiz. %	71.15%	73.08%	83.65%	137.50%	152.88%	98.08%	100.00%	-
P/EPS	-12.25	-291.56	4.38	3.28	10.16	6.55	6.42	-
YoY %	95.80%	-6,756.62%	33.54%	-67.72%	55.11%	2.02%	-	-
Horiz. %	-190.81%	-4,541.43%	68.22%	51.09%	158.26%	102.02%	100.00%	-
EY	-8.16	-0.34	22.86	30.51	9.84	15.27	15.58	-
YoY %	-2,300.00%	-101.49%	-25.07%	210.06%	-35.56%	-1.99%	-	-
Horiz. %	-52.37%	-2.18%	146.73%	195.83%	63.16%	98.01%	100.00%	-
DY	0.00	0.00	1.56	0.70	1.26	1.73	6.10	-
YoY %	0.00%	0.00%	122.86%	-44.44%	-27.17%	-71.64%	-	-
Horiz. %	0.00%	0.00%	25.57%	11.48%	20.66%	28.36%	100.00%	-
P/NAPS	0.25	0.35	0.44	0.92	1.15	0.55	0.83	-18.11%
YoY %	-28.57%	-20.45%	-52.17%	-20.00%	109.09%	-33.73%	-	-
Horiz. %	30.12%	42.17%	53.01%	110.84%	138.55%	66.27%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	24/08/17	26/08/16	27/08/15	21/08/14	28/08/13	30/08/12	25/08/11	-
Price	1.19	1.80	2.03	3.79	3.44	1.87	1.97	-
P/RPS	0.70	0.76	0.79	1.26	1.38	1.10	0.84	-2.99%
YoY %	-7.89%	-3.80%	-37.30%	-8.70%	25.45%	30.95%	-	-
Horiz. %	83.33%	90.48%	94.05%	150.00%	164.29%	130.95%	100.00%	-
P/EPS	-11.57	-291.56	3.95	2.90	8.83	7.08	5.14	-
YoY %	96.03%	-7,481.27%	36.21%	-67.16%	24.72%	37.74%	-	-
Horiz. %	-225.10%	-5,672.37%	76.85%	56.42%	171.79%	137.74%	100.00%	-
EY	-8.64	-0.34	25.33	34.53	11.33	14.12	19.45	-
YoY %	-2,441.18%	-101.34%	-26.64%	204.77%	-19.76%	-27.40%	-	-
Horiz. %	-44.42%	-1.75%	130.23%	177.53%	58.25%	72.60%	100.00%	-
DY	0.00	0.00	1.72	0.79	1.45	1.60	7.61	-
YoY %	0.00%	0.00%	117.72%	-45.52%	-9.38%	-78.98%	-	-
Horiz. %	0.00%	0.00%	22.60%	10.38%	19.05%	21.02%	100.00%	-
P/NAPS	0.23	0.35	0.40	0.82	1.00	0.60	0.66	-16.09%
YoY %	-34.29%	-12.50%	-51.22%	-18.00%	66.67%	-9.09%	-	-
Horiz. %	34.85%	53.03%	60.61%	124.24%	151.52%	90.91%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

2024-05-31 16:50:00

EMA 5

5 Mins

SELL

2024-05-31 16:45:00

EMA 5

5 Mins

BUY

2024-05-31 14:50:00

EMA 5

10 Mins

SELL

2024-05-31 14:40:00

EMA 5

5 Mins

SELL

2024-05-31 12:25:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PBBANK

PUBLIC BANK BHD

1000

GENTING

GENTING BHD

355

MPI

MALAYSIAN PACIFIC INDUSTRIES

286

HLIND

HONG LEONG INDUSTRIES BHD

278

GENM

GENTING MALAYSIA BERHAD

233

NOTION

NOTION VTEC BHD

225

YTLPOWR

YTL POWER INTERNATIONAL BHD

213

MYEG

MY E.G. SERVICES BHD

198

PTRANS

PERAK TRANSIT BERHAD

179

DSONIC

DATASONIC GROUP BERHAD

176

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More