[NAIM] QoQ 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- -289.77%
YoY- -1013.43%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 403,558 87,943 30,033 68,419 79,765 30,188 159,183 85.40%
PBT 115,264 7,951 -6,228 -14,243 8,759 37,164 10,977 376.11%
Tax -47,336 -2,578 -426 -1,231 -471 -798 -101 5822.24%
NP 67,928 5,373 -6,654 -15,474 8,288 36,366 10,876 237.26%
-
NP to SH 71,655 5,356 -6,412 -15,510 8,173 36,285 10,177 265.18%
-
Tax Rate 41.07% 32.42% - - 5.38% 2.15% 0.92% -
Total Cost 335,630 82,570 36,687 83,893 71,477 -6,178 148,307 71.94%
-
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 % 69.18% - - - - - - -
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 16.83% 6.11% -22.16% -22.62% 10.39% 120.47% 6.83% -
ROE 5.44% 0.41% -0.49% -1.18% 0.62% 2.77% 0.80% -
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 80.59 17.56 6.00 13.66 15.93 6.03 31.79 85.39%
EPS 14.31 1.07 -1.28 -3.10 1.63 7.25 2.03 265.47%
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 78.54 17.12 5.85 13.32 15.52 5.88 30.98 85.40%
EPS 13.95 1.04 -1.25 -3.02 1.59 7.06 1.98 265.34%
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 0.99 4.56 13.59 4.06 6.72 14.02 2.69 -48.48%
P/EPS 5.56 74.79 -63.65 -17.92 65.56 11.66 42.07 -73.89%
EY 18.00 1.34 -1.57 -5.58 1.53 8.58 2.38 282.94%
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 0.99 4.56 13.84 5.93 7.53 16.42 3.15 -53.61%
P/EPS 5.56 74.79 -64.82 -26.15 73.52 13.66 49.20 -76.47%
EY 18.00 1.34 -1.54 -3.82 1.36 7.32 2.03 325.57%
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