[NAIM] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 87.2%
YoY- 86.1%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 622,558 579,571 581,931 531,186 417,838 396,564 366,193 42.58%
PBT 98,103 97,368 78,677 -1,440 -118,798 -151,911 -146,982 -
Tax -16,026 -16,517 -15,697 -15,191 -20,619 -20,479 -20,859 -16.15%
NP 82,077 80,851 62,980 -16,631 -139,417 -172,390 -167,841 -
-
NP to SH 83,464 82,445 64,664 -18,022 -140,801 -173,536 -168,742 -
-
Tax Rate 16.34% 16.96% 19.95% - - - - -
Total Cost 540,481 498,720 518,951 547,817 557,255 568,954 534,034 0.80%
-
Net Worth 1,271,887 1,256,864 1,116,006 1,014,120 990,425 976,209 1,068,617 12.34%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,271,887 1,256,864 1,116,006 1,014,120 990,425 976,209 1,068,617 12.34%
NOSH 513,799 513,799 513,799 250,000 250,000 250,000 250,000 61.86%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 13.18% 13.95% 10.82% -3.13% -33.37% -43.47% -45.83% -
ROE 6.56% 6.56% 5.79% -1.78% -14.22% -17.78% -15.79% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 124.33 115.74 245.60 224.18 176.34 167.37 154.55 -13.53%
EPS 16.67 16.46 27.29 -7.61 -59.42 -73.24 -71.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.51 4.71 4.28 4.18 4.12 4.51 -31.87%
Adjusted Per Share Value based on latest NOSH - 250,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 121.17 112.80 113.26 103.38 81.32 77.18 71.27 42.58%
EPS 16.24 16.05 12.59 -3.51 -27.40 -33.78 -32.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4755 2.4462 2.1721 1.9738 1.9277 1.90 2.0798 12.34%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.855 1.16 0.445 0.52 0.645 0.985 1.42 -
P/RPS 0.69 1.00 0.18 0.23 0.37 0.59 0.92 -17.49%
P/EPS 5.13 7.05 1.63 -6.84 -1.09 -1.34 -1.99 -
EY 19.49 14.19 61.33 -14.63 -92.13 -74.35 -50.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.46 0.09 0.12 0.15 0.24 0.31 6.36%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 24/05/19 26/02/19 28/11/18 30/08/18 28/05/18 28/02/18 -
Price 1.00 0.75 0.90 0.455 0.69 0.645 1.01 -
P/RPS 0.80 0.65 0.37 0.20 0.39 0.39 0.65 14.89%
P/EPS 6.00 4.56 3.30 -5.98 -1.16 -0.88 -1.42 -
EY 16.67 21.95 30.32 -16.72 -86.12 -113.55 -70.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.19 0.11 0.17 0.16 0.22 46.62%

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