[NAIM] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -97.37%
YoY- 110.56%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 410,769 331,004 300,816 141,633 581,931 438,949 260,189 35.47%
PBT 62,612 53,853 16,689 5,712 78,677 31,128 -2,737 -
Tax -4,886 -4,415 -3,617 -3,516 -15,697 -6,623 -3,288 30.12%
NP 57,726 49,438 13,072 2,196 62,980 24,505 -6,025 -
-
NP to SH 56,333 48,160 11,875 1,698 64,664 23,398 -6,925 -
-
Tax Rate 7.80% 8.20% 21.67% 61.55% 19.95% 21.28% - -
Total Cost 353,043 281,566 287,744 139,437 518,951 414,444 266,214 20.64%
-
Net Worth 1,311,946 1,311,946 1,271,887 1,256,864 1,116,006 1,014,120 990,425 20.55%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,311,946 1,311,946 1,271,887 1,256,864 1,116,006 1,014,120 990,425 20.55%
NOSH 513,799 513,799 513,799 513,799 513,799 250,000 250,000 61.43%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 14.05% 14.94% 4.35% 1.55% 10.82% 5.58% -2.32% -
ROE 4.29% 3.67% 0.93% 0.14% 5.79% 2.31% -0.70% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 82.03 66.10 60.07 28.28 245.60 185.25 109.81 -17.62%
EPS 11.25 9.62 2.37 0.34 27.29 9.87 -2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.62 2.54 2.51 4.71 4.28 4.18 -26.69%
Adjusted Per Share Value based on latest NOSH - 513,799
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 79.95 64.42 58.55 27.57 113.26 85.43 50.64 35.47%
EPS 10.96 9.37 2.31 0.33 12.59 4.55 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5534 2.5534 2.4755 2.4462 2.1721 1.9738 1.9277 20.54%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.07 0.845 0.855 1.16 0.445 0.52 0.645 -
P/RPS 1.30 1.28 1.42 4.10 0.18 0.28 0.59 69.08%
P/EPS 9.51 8.79 36.05 342.09 1.63 5.27 -22.07 -
EY 10.51 11.38 2.77 0.29 61.33 18.99 -4.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.34 0.46 0.09 0.12 0.15 95.13%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 29/08/19 24/05/19 26/02/19 28/11/18 30/08/18 -
Price 1.20 0.99 1.00 0.75 0.90 0.455 0.69 -
P/RPS 1.46 1.50 1.66 2.65 0.37 0.25 0.63 74.85%
P/EPS 10.67 10.29 42.17 221.18 3.30 4.61 -23.61 -
EY 9.37 9.71 2.37 0.45 30.32 21.70 -4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.39 0.30 0.19 0.11 0.17 93.82%

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