[NAIM] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 6.58%
YoY- 301.91%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 416,845 482,091 584,049 675,463 650,483 441,265 511,187 -3.34%
PBT -118,404 -13,286 105,353 352,532 109,986 96,416 83,467 -
Tax -10,676 -5,176 9,568 -21,376 -23,807 -10,530 -19,071 -9.20%
NP -129,080 -18,462 114,921 331,156 86,179 85,886 64,396 -
-
NP to SH -129,672 -20,149 114,024 330,472 82,225 81,360 64,097 -
-
Tax Rate - - -9.08% 6.06% 21.65% 10.92% 22.85% -
Total Cost 545,925 500,553 469,128 344,307 564,304 355,379 446,791 3.39%
-
Net Worth 1,113,636 1,234,478 1,236,406 1,141,886 834,275 770,218 703,265 7.95%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 8,291 - 18,956 7,107 23,700 -
Div Payout % - - 7.27% - 23.05% 8.74% 36.98% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,113,636 1,234,478 1,236,406 1,141,886 834,275 770,218 703,265 7.95%
NOSH 250,000 236,944 236,859 236,905 237,010 236,990 236,789 0.90%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -30.97% -3.83% 19.68% 49.03% 13.25% 19.46% 12.60% -
ROE -11.64% -1.63% 9.22% 28.94% 9.86% 10.56% 9.11% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 175.93 203.46 246.58 285.12 274.45 186.20 215.88 -3.35%
EPS -54.73 -8.50 48.14 139.50 34.69 34.33 27.07 -
DPS 0.00 0.00 3.50 0.00 8.00 3.00 10.00 -
NAPS 4.70 5.21 5.22 4.82 3.52 3.25 2.97 7.94%
Adjusted Per Share Value based on latest NOSH - 236,905
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 81.13 93.83 113.67 131.46 126.60 85.88 99.49 -3.33%
EPS -25.24 -3.92 22.19 64.32 16.00 15.83 12.48 -
DPS 0.00 0.00 1.61 0.00 3.69 1.38 4.61 -
NAPS 2.1675 2.4026 2.4064 2.2224 1.6237 1.4991 1.3688 7.95%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.25 1.62 2.18 3.49 3.60 1.78 1.68 -
P/RPS 0.71 0.80 0.88 1.22 1.31 0.96 0.78 -1.55%
P/EPS -2.28 -19.05 4.53 2.50 10.38 5.18 6.21 -
EY -43.78 -5.25 22.08 39.97 9.64 19.29 16.11 -
DY 0.00 0.00 1.61 0.00 2.22 1.69 5.95 -
P/NAPS 0.27 0.31 0.42 0.72 1.02 0.55 0.57 -11.69%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 24/11/16 30/11/15 28/11/14 28/11/13 29/11/12 24/11/11 -
Price 1.14 1.49 2.38 3.30 3.58 1.85 1.76 -
P/RPS 0.65 0.73 0.97 1.16 1.30 0.99 0.82 -3.79%
P/EPS -2.08 -17.52 4.94 2.37 10.32 5.39 6.50 -
EY -48.01 -5.71 20.23 42.27 9.69 18.56 15.38 -
DY 0.00 0.00 1.47 0.00 2.23 1.62 5.68 -
P/NAPS 0.24 0.29 0.46 0.68 1.02 0.57 0.59 -13.91%

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