[NAIM] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -127.53%
YoY- -1013.43%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 589,953 186,395 98,452 68,419 410,769 331,004 300,816 56.35%
PBT 102,744 -12,520 -20,471 -14,243 62,612 53,853 16,689 234.06%
Tax -51,571 -4,235 -1,657 -1,231 -4,886 -4,415 -3,617 483.27%
NP 51,173 -16,755 -22,128 -15,474 57,726 49,438 13,072 147.36%
-
NP to SH 55,089 -16,566 -21,922 -15,510 56,333 48,160 11,875 176.86%
-
Tax Rate 50.19% - - - 7.80% 8.20% 21.67% -
Total Cost 538,780 203,150 120,580 83,893 353,043 281,566 287,744 51.62%
-
Net Worth 1,316,954 1,301,931 1,301,931 1,311,946 1,311,946 1,311,946 1,271,887 2.33%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 49,573 - - - - - - -
Div Payout % 89.99% - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,316,954 1,301,931 1,301,931 1,311,946 1,311,946 1,311,946 1,271,887 2.33%
NOSH 513,799 513,799 513,799 513,799 513,799 513,799 513,799 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.67% -8.99% -22.48% -22.62% 14.05% 14.94% 4.35% -
ROE 4.18% -1.27% -1.68% -1.18% 4.29% 3.67% 0.93% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 117.82 37.22 19.66 13.66 82.03 66.10 60.07 56.37%
EPS 11.00 -3.31 -4.38 -3.10 11.25 9.62 2.37 176.95%
DPS 9.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.60 2.60 2.62 2.62 2.62 2.54 2.33%
Adjusted Per Share Value based on latest NOSH - 513,799
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 114.82 36.28 19.16 13.32 79.95 64.42 58.55 56.35%
EPS 10.72 -3.22 -4.27 -3.02 10.96 9.37 2.31 176.92%
DPS 9.65 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5632 2.5339 2.5339 2.5534 2.5534 2.5534 2.4755 2.33%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.795 0.80 0.815 0.555 1.07 0.845 0.855 -
P/RPS 0.67 2.15 4.15 4.06 1.30 1.28 1.42 -39.25%
P/EPS 7.23 -24.18 -18.62 -17.92 9.51 8.79 36.05 -65.57%
EY 13.84 -4.14 -5.37 -5.58 10.51 11.38 2.77 190.83%
DY 12.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.31 0.21 0.41 0.32 0.34 -7.97%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 27/08/20 25/06/20 27/02/20 28/11/19 29/08/19 -
Price 0.795 0.80 0.83 0.81 1.20 0.99 1.00 -
P/RPS 0.67 2.15 4.22 5.93 1.46 1.50 1.66 -45.23%
P/EPS 7.23 -24.18 -18.96 -26.15 10.67 10.29 42.17 -68.97%
EY 13.84 -4.14 -5.27 -3.82 9.37 9.71 2.37 222.55%
DY 12.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.32 0.31 0.46 0.38 0.39 -15.97%

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