[NAIM] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 186.68%
YoY- 163.41%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 428,030 594,367 656,493 711,461 492,782 411,893 612,691 -5.79%
PBT 3,526 44,183 227,718 252,611 112,861 57,158 132,043 -45.29%
Tax -1,819 -8,914 -7,099 -14,344 -17,661 -9,011 -34,326 -38.68%
NP 1,707 35,269 220,619 238,267 95,200 48,147 97,717 -49.03%
-
NP to SH 717 34,328 220,337 235,725 89,490 46,628 97,750 -55.88%
-
Tax Rate 51.59% 20.18% 3.12% 5.68% 15.65% 15.77% 26.00% -
Total Cost 426,323 559,098 435,874 473,194 397,582 363,746 514,974 -3.09%
-
Net Worth 1,246,325 1,238,762 1,194,040 988,075 710,793 473,811 474,239 17.45%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 8,291 7,110 11,846 18,951 35,552 -
Div Payout % - - 3.76% 3.02% 13.24% 40.64% 36.37% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,246,325 1,238,762 1,194,040 988,075 710,793 473,811 474,239 17.45%
NOSH 250,000 236,857 236,912 236,948 236,931 236,905 237,119 0.88%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.40% 5.93% 33.61% 33.49% 19.32% 11.69% 15.95% -
ROE 0.06% 2.77% 18.45% 23.86% 12.59% 9.84% 20.61% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 180.65 250.94 277.10 300.26 207.99 173.86 258.39 -5.78%
EPS 0.30 14.49 93.00 99.48 37.77 19.68 41.22 -55.94%
DPS 0.00 0.00 3.50 3.00 5.00 8.00 15.00 -
NAPS 5.26 5.23 5.04 4.17 3.00 2.00 2.00 17.47%
Adjusted Per Share Value based on latest NOSH - 236,948
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 83.31 115.68 127.77 138.47 95.91 80.17 119.25 -5.79%
EPS 0.14 6.68 42.88 45.88 17.42 9.08 19.02 -55.86%
DPS 0.00 0.00 1.61 1.38 2.31 3.69 6.92 -
NAPS 2.4257 2.411 2.3239 1.9231 1.3834 0.9222 0.923 17.45%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.90 2.46 2.98 3.65 1.76 1.64 3.37 -
P/RPS 1.05 0.98 1.08 1.22 0.85 0.94 1.30 -3.49%
P/EPS 627.89 16.97 3.20 3.67 4.66 8.33 8.17 106.05%
EY 0.16 5.89 31.21 27.26 21.46 12.00 12.23 -51.42%
DY 0.00 0.00 1.17 0.82 2.84 4.88 4.45 -
P/NAPS 0.36 0.47 0.59 0.88 0.59 0.82 1.69 -22.70%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 02/03/15 27/02/14 27/02/13 29/02/12 02/03/11 -
Price 1.65 2.58 3.12 3.44 1.92 2.21 3.19 -
P/RPS 0.91 1.03 1.13 1.15 0.92 1.27 1.23 -4.89%
P/EPS 545.27 17.80 3.35 3.46 5.08 11.23 7.74 103.09%
EY 0.18 5.62 29.81 28.92 19.67 8.91 12.92 -50.91%
DY 0.00 0.00 1.12 0.87 2.60 3.62 4.70 -
P/NAPS 0.31 0.49 0.62 0.82 0.64 1.11 1.60 -23.91%

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