[NAIM] YoY TTM 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- 9.99%
YoY- 91.92%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 594,367 656,493 711,461 492,782 411,893 612,691 566,920 0.79%
PBT 44,183 227,718 252,611 112,861 57,158 132,043 115,532 -14.79%
Tax -8,914 -7,099 -14,344 -17,661 -9,011 -34,326 -30,542 -18.54%
NP 35,269 220,619 238,267 95,200 48,147 97,717 84,990 -13.62%
-
NP to SH 34,328 220,337 235,725 89,490 46,628 97,750 84,981 -14.01%
-
Tax Rate 20.18% 3.12% 5.68% 15.65% 15.77% 26.00% 26.44% -
Total Cost 559,098 435,874 473,194 397,582 363,746 514,974 481,930 2.50%
-
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 7,110 11,846 18,951 35,552 30,833 -
Div Payout % - 3.76% 3.02% 13.24% 40.64% 36.37% 36.28% -
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 5.93% 33.61% 33.49% 19.32% 11.69% 15.95% 14.99% -
ROE 2.77% 18.45% 23.86% 12.59% 9.84% 20.61% 17.92% -
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 250.94 277.10 300.26 207.99 173.86 258.39 239.07 0.81%
EPS 14.49 93.00 99.48 37.77 19.68 41.22 35.84 -14.00%
DPS 0.00 3.50 3.00 5.00 8.00 15.00 13.00 -
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 118.74 131.16 142.14 98.45 82.29 122.41 113.26 0.79%
EPS 6.86 44.02 47.09 17.88 9.32 19.53 16.98 -14.01%
DPS 0.00 1.66 1.42 2.37 3.79 7.10 6.16 -
NAPS 2.4748 2.3855 1.974 1.42 0.9466 0.9474 0.9475 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 0.98 1.08 1.22 0.85 0.94 1.30 1.23 -3.71%
P/EPS 16.97 3.20 3.67 4.66 8.33 8.17 8.20 12.88%
EY 5.89 31.21 27.26 21.46 12.00 12.23 12.19 -11.41%
DY 0.00 1.17 0.82 2.84 4.88 4.45 4.42 -
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 1.03 1.13 1.15 0.92 1.27 1.23 1.41 -5.09%
P/EPS 17.80 3.35 3.46 5.08 11.23 7.74 9.43 11.16%
EY 5.62 29.81 28.92 19.67 8.91 12.92 10.60 -10.03%
DY 0.00 1.12 0.87 2.60 3.62 4.70 3.85 -
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