Thim'ar posts higher net profit at SAR 13.6m for 2013

31/12/2013 Argaam Exclusive

View other reports

Share Price

Thimar Development Holding Co.
55.50
0.22 1.55 %

Thimar Development Holding Co. (THIMAR)

More

National Agriculture Marketing Co. reported SAR 13.6m net profit at the end of 2013, compared to SAR 1.0m last year, as shown in the following table: 



Financials (M)

Item 2012 2013 Change‬
Revenues 81.71 112.26 37.4 %
Gross Income 16.98 25.17 48.2 %
Operating Income 1.28 5.66 341.8 %
Net Income 1.03 13.59 1219.2 %
Average Shares 3.87 3.87 -
EPS (Riyals) 0.27 3.51 1219.2 %


Current Quarter Comparison (M)

Compared With The
Item Q4 2012 Q4 2013 Change‬
Revenues 21.73 34.25 57.6 %
Gross Income 5.14 9.39 82.5 %
Operating Income 0.82 3.35 310.2 %
Net Income 0.93 5.21 457.9 %
Average Shares 3.87 3.87 -
EPS (Riyals) 0.24 1.35 457.9 %


Financial results (Million)

Period Revenues Change Gross Income Change Net Income Change EPS(Riyal)
Q1 2004 12.39 65.2 % 2.70 57.6 % (0.52) (240.5 %) (0.38)
Q2 2004 13.44 52.5 % 2.25 3.3 % (0.65) (224.3 %) (0.48)
Q3 2004 14.19 50.5 % 2.19 36.1 % (1.06) (1,328.4 %) (0.27)
Q4 2004 19.02 72.9 % 3.42 59.9 % (0.09) 76.6 % (0.02)
Q1 2005 19.01 53.4 % 3.96 46.9 % (0.48) 7.2 % (0.12)
Q2 2005 20.09 49.5 % 4.41 95.7 % 3.95 711.3 % 1.02
Q3 2005 20.01 41.0 % 3.21 46.6 % 3.71 449.8 % 0.96
Q4 2005 25.32 33.1 % 4.12 20.4 % 0.96 1193.6 % 0.25
Q1 2006 22.24 17.0 % 2.79 (29.6 %) (1.85) (287.5 %) (0.48)
Q2 2006 25.06 24.8 % 3.09 (30.0 %) (7.23) (283.0 %) (1.87)
Q3 2006 27.19 35.9 % 2.09 (35.0 %) (5.24) (241.4 %) (1.36)
Q4 2006 29.87 18.0 % 3.78 (8.1 %) (1.81) (288.9 %) (0.47)
Q1 2007 26.18 17.7 % 5.76 106.7 % 0.52 128.0 % 0.13
Q2 2007 28.35 13.1 % 5.25 70.1 % (2.51) 65.3 % (0.65)
Q3 2007 34.48 26.8 % 6.50 211.4 % (0.96) 81.7 % (0.25)
Q4 2007 32.67 9.4 % 5.88 55.4 % 5.51 403.8 % 1.42
Q1 2008 31.26 19.4 % 6.21 7.8 % (0.95) (283.2 %) (0.25)
Q2 2008 37.72 33.0 % 7.51 43.0 % 2.12 184.4 % 0.55
Q3 2008 35.95 4.3 % 6.84 5.2 % (3.66) (281.5 %) (0.95)
Q4 2008 41.16 26.0 % 6.32 7.5 % (7.74) (240.4 %) (2.00)
Q1 2009 35.50 13.6 % 5.71 (8.0 %) (1.51) (58.9 %) (0.39)
Q2 2009 32.64 (13.5 %) 2.25 (70.1 %) (4.31) (303.6 %) (1.11)
Q3 2009 33.43 (7.0 %) 3.78 (44.8 %) (2.21) 39.6 % (0.57)
Q4 2009 29.95 (27.2 %) 5.21 (17.6 %) (2.60) 66.4 % (0.67)
Q1 2010 25.17 (29.1 %) 5.40 (5.5 %) (1.51) (0.0 %) (0.39)
Q2 2010 16.88 (48.3 %) 6.08 170.7 % 0.15 103.4 % 0.04
Q3 2010 18.89 (43.5 %) 1.27 (66.5 %) (5.40) (144.2 %) (1.40)
Q4 2010 14.86 (50.4 %) (3.83) (173.5 %) (12.34) (374.5 %) (3.19)
Q1 2011 10.25 (59.3 %) 1.56 (71.1 %) (2.05) (35.8 %) (0.53)
Q2 2011 12.97 (23.1 %) 2.22 (63.5 %) (3.07) (2193.9 %) (0.79)
Q3 2011 16.56 (12.3 %) 2.52 99.2 % (1.06) 80.5 % (0.27)
Q4 2011 15.06 1.3 % 1.85 148.3 % 10.79 187.5 % 2.79
Q1 2012 15.82 54.4 % 2.99 91.8 % (0.87) 57.6 % (0.22)
Q2 2012 21.78 67.9 % 4.41 98.9 % 0.36 111.8 % 0.09
Q3 2012 22.38 35.1 % 4.43 75.7 % 0.60 157.1 % 0.16
Q4 2012 21.73 44.3 % 5.14 178.2 % 0.93 (91.3 %) 0.24
Q1 2013 24.11 52.4 % 4.49 50.2 % 2.56 394.8 % 0.66
Q2 2013 26.46 21.5 % 5.73 29.9 % 2.77 663.1 % 0.72
Q3 2013 27.44 22.6 % 5.55 25.3 % 3.05 405.8 % 0.79
Q4 2013 34.25 57.6 % 9.39 82.5 % 5.21 457.9 % 1.35
2013 112.26 37.4 % 25.17 48.2 % 13.59 1219.2 % 3.51

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2004 20.72 % 0.43 % (1.07 %)
Q2 2004 18.80 % (1.61 %) (3.48 %)
Q3 2004 18.19 % (3.34 %) (5.09 %)
Q4 2004 17.89 % (2.89 %) (3.91 %)
Q1 2005 18.01 % (2.52 %) (3.46 %)
Q2 2005 19.34 % (2.04 %) 3.21 %
Q3 2005 19.20 % (1.93 %) 9.08 %
Q4 2005 18.60 % (1.45 %) 9.64 %
Q1 2006 16.57 % (3.04 %) 7.72 %
Q2 2006 14.25 % (4.79 %) (4.76 %)
Q3 2006 12.10 % (6.05 %) (13.39 %)
Q4 2006 11.26 % (6.26 %) (15.46 %)
Q1 2007 13.59 % (3.84 %) (12.71 %)
Q2 2007 15.13 % (3.21 %) (8.11 %)
Q3 2007 17.91 % (0.51 %) (4.01 %)
Q4 2007 19.22 % 0.57 % 2.10 %
Q1 2008 18.81 % 0.13 % 0.86 %
Q2 2008 19.17 % 2.15 % 4.20 %
Q3 2008 19.21 % 2.14 % 2.19 %
Q4 2008 18.40 % (0.53 %) (7.01 %)
Q1 2009 17.55 % (0.86 %) (7.18 %)
Q2 2009 14.54 % (5.48 %) (11.86 %)
Q3 2009 12.65 % (7.67 %) (11.05 %)
Q4 2009 12.88 % (7.76 %) (8.09 %)
Q1 2010 13.72 % (9.04 %) (8.78 %)
Q2 2010 19.40 % (4.92 %) (5.86 %)
Q3 2010 19.74 % (7.82 %) (10.30 %)
Q4 2010 11.76 % (22.06 %) (25.21 %)
Q1 2011 8.34 % (27.83 %) (32.27 %)
Q2 2011 2.14 % (31.95 %) (40.13 %)
Q3 2011 4.52 % (28.76 %) (34.33 %)
Q4 2011 14.86 % (18.98 %) (26.86 %)
Q1 2012 15.86 % (14.97 %) (22.42 %)
Q2 2012 17.01 % (9.94 %) (14.61 %)
Q3 2012 18.24 % (4.52 %) (10.95 %)
Q4 2012 20.78 % 5.60 % 1.26 %
Q1 2013 20.54 % 6.43 % 2.46 %
Q2 2013 20.91 % 6.59 % 2.80 %
Q3 2013 20.98 % 6.70 % 3.04 %
Q4 2013 22.42 % 8.19 % 4.43 %
2013 22.42 % 7.81 % 4.43 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2004 1.36 (0.33) (0.33) 24.57
Q2 2004 1.36 (1.19) (1.19) 24.10
Q3 2004 3.87 (0.67) (0.67) 24.92
Q4 2004 3.87 (0.60) (0.60) 24.94
Q1 2005 3.87 (0.59) (0.59) 24.93
Q2 2005 3.87 0.60 0.60 25.84
Q3 2005 3.87 1.83 1.83 26.88
Q4 2005 3.87 2.10 2.10 27.13
Q1 2006 3.87 1.75 1.75 26.65
Q2 2006 3.87 (1.14) (1.14) 24.78
Q3 2006 3.87 (3.45) (3.45) 23.42
Q4 2006 3.87 (4.17) (4.17) 22.92
Q1 2007 3.87 (3.56) (3.56) 23.05
Q2 2007 3.87 (2.34) (2.34) 22.40
Q3 2007 3.87 (1.23) (1.23) 22.16
Q4 2007 3.87 0.66 0.66 23.58
Q1 2008 3.87 0.28 0.28 23.33
Q2 2008 3.87 1.48 1.48 23.88
Q3 2008 3.87 0.78 0.78 22.93
Q4 2008 3.87 (2.65) (2.65) 20.85
Q1 2009 3.87 (2.79) (2.79) 20.29
Q2 2009 3.87 (4.45) (4.45) 19.17
Q3 2009 3.87 (4.08) (4.08) 18.79
Q4 2009 3.87 (2.75) (2.75) 17.81
Q1 2010 3.87 (2.75) (2.75) 17.42
Q2 2010 3.87 (1.60) (1.60) 17.46
Q3 2010 3.87 (2.42) (2.42) 16.22
Q4 2010 3.87 (4.94) (4.94) 8.37
Q1 2011 3.87 (5.08) (5.08) 8.03
Q2 2011 3.87 (5.91) (5.91) 7.05
Q3 2011 3.87 (4.79) (4.85) 6.77
Q4 2011 3.87 1.19 (3.81) 9.57
Q1 2012 3.87 1.50 (3.50) 9.24
Q2 2012 3.87 2.39 (2.62) 9.12
Q3 2012 3.87 2.82 (2.12) 9.22
Q4 2012 3.87 0.27 0.27 9.63
Q1 2013 3.87 1.15 0.57 11.95
Q2 2013 3.87 1.78 0.68 12.15
Q3 2013 3.87 2.41 0.78 12.48
Q4 2013 3.87 3.51 1.29 13.38

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2004 NEG NEG 16.15
Q2 2004 NEG NEG 17.78
Q3 2004 NEG NEG 6.08
Q4 2004 NEG NEG 4.90
Q1 2005 NEG NEG 4.08
Q2 2005 More than 100 More than 100 5.98
Q3 2005 More than 100 More than 100 9.38
Q4 2005 More than 100 More than 100 13.63
Q1 2006 More than 100 More than 100 14.19
Q2 2006 NEG NEG 18.07
Q3 2006 NEG NEG 27.42
Q4 2006 NEG NEG 8.30
Q1 2007 NEG NEG 9.19
Q2 2007 NEG NEG 10.77
Q3 2007 NEG NEG 12.36
Q4 2007 More than 100 More than 100 9.86
Q1 2008 More than 100 More than 100 5.92
Q2 2008 86.03 86.03 5.33
Q3 2008 96.52 96.52 3.28
Q4 2008 NEG NEG 3.06
Q1 2009 NEG NEG 3.88
Q2 2009 NEG NEG 9.57
Q3 2009 NEG NEG 8.72
Q4 2009 NEG NEG 10.45
Q1 2010 NEG NEG 10.26
Q2 2010 NEG NEG 5.64
Q3 2010 NEG NEG 6.00
Q4 2010 NEG NEG 11.40
Q1 2011 NEG NEG 10.88
Q2 2011 NEG NEG 13.13
Q3 2011 NEG NEG 14.11
Q4 2011 90.33 NEG 11.27
Q1 2012 More than 100 NEG 16.24
Q2 2012 39.53 NEG 10.35
Q3 2012 42.31 NEG 12.91
Q4 2012 More than 100 More than 100 13.10
Q1 2013 More than 100 More than 100 12.19
Q2 2013 80.81 More than 100 11.81
Q3 2013 56.69 More than 100 10.94
Q4 2013 52.09 More than 100 13.68


Financial Ratios
Current
Market Cap (M Riyal) 360.75
Enterprise Value (EV) (M) 327.28
Shares Outstanding ((M)) 6.50
EPS ( Riyal) (TTM) (1.29)
Book Value (BV) ( Riyal) 4.44
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) Neg
P/E (TTM) NEG
Price/book 12.51
Return on Average Assets (%) (TTM) (11.89 )
Return on Average Equity (%) (TTM) -
more

Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}} حساب موثّق

{{comment.ElapsedTime}}
loader Train
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.