[NAIM] QoQ 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- -95.89%
YoY- 110.56%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 79,765 30,188 159,183 141,633 142,982 178,760 116,196 -22.12%
PBT 8,759 37,164 10,977 5,712 47,549 33,865 10,242 -9.87%
Tax -471 -798 -101 -3,516 -9,074 -3,335 -592 -14.10%
NP 8,288 36,366 10,876 2,196 38,475 30,530 9,650 -9.62%
-
NP to SH 8,173 36,285 10,177 1,698 41,266 30,323 9,158 -7.28%
-
Tax Rate 5.38% 2.15% 0.92% 61.55% 19.08% 9.85% 5.78% -
Total Cost 71,477 -6,178 148,307 139,437 104,507 148,230 106,546 -23.31%
-
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 10.39% 120.47% 6.83% 1.55% 26.91% 17.08% 8.30% -
ROE 0.62% 2.77% 0.80% 0.14% 3.70% 2.99% 0.92% -
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 15.93 6.03 31.79 28.28 60.34 75.44 49.04 -52.64%
EPS 1.63 7.25 2.03 0.34 17.42 12.80 3.87 -43.72%
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 15.52 5.88 30.98 27.57 27.83 34.79 22.62 -22.15%
EPS 1.59 7.06 1.98 0.33 8.03 5.90 1.78 -7.23%
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 6.72 14.02 2.69 4.10 0.74 0.69 1.32 195.05%
P/EPS 65.56 11.66 42.07 342.09 2.56 4.06 16.69 148.33%
EY 1.53 8.58 2.38 0.29 39.14 24.61 5.99 -59.64%
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 7.53 16.42 3.15 2.65 1.49 0.60 1.41 204.59%
P/EPS 73.52 13.66 49.20 221.18 5.17 3.56 17.85 156.28%
EY 1.36 7.32 2.03 0.45 19.35 28.13 5.60 -60.97%
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