[NAIM] YoY Cumulative Quarter 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- 437.88%
YoY- 118.38%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 258,593 186,395 331,004 438,949 273,956 285,141 397,417 -6.90%
PBT -6,772 -12,520 53,853 31,128 -114,414 7,516 64,985 -
Tax -460 -4,235 -4,415 -6,623 -12,291 -3,434 -7,172 -36.70%
NP -7,232 -16,755 49,438 24,505 -126,705 4,082 57,813 -
-
NP to SH -7,415 -16,566 48,160 23,398 -127,322 3,067 57,544 -
-
Tax Rate - - 8.20% 21.28% - 45.69% 11.04% -
Total Cost 265,825 203,150 281,566 414,444 400,661 281,059 339,604 -3.99%
-
Net Worth 1,276,894 1,301,931 1,311,946 1,014,120 1,113,636 1,234,478 1,236,639 0.53%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 39,558 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,276,894 1,301,931 1,311,946 1,014,120 1,113,636 1,234,478 1,236,639 0.53%
NOSH 513,799 513,799 513,799 250,000 250,000 250,000 236,904 13.75%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -2.80% -8.99% 14.94% 5.58% -46.25% 1.43% 14.55% -
ROE -0.58% -1.27% 3.67% 2.31% -11.43% 0.25% 4.65% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 51.64 37.22 66.10 185.25 115.62 120.34 167.75 -17.81%
EPS -1.48 -3.31 9.62 9.87 -53.74 1.29 24.29 -
DPS 7.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.60 2.62 4.28 4.70 5.21 5.22 -11.24%
Adjusted Per Share Value based on latest NOSH - 250,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 50.33 36.28 64.42 85.43 53.32 55.50 77.35 -6.90%
EPS -1.44 -3.22 9.37 4.55 -24.78 0.60 11.20 -
DPS 7.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4852 2.5339 2.5534 1.9738 2.1675 2.4026 2.4069 0.53%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.62 0.80 0.845 0.52 1.25 1.62 2.18 -
P/RPS 1.20 2.15 1.28 0.28 1.08 1.35 1.30 -1.32%
P/EPS -41.87 -24.18 8.79 5.27 -2.33 125.15 8.97 -
EY -2.39 -4.14 11.38 18.99 -42.99 0.80 11.14 -
DY 12.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.32 0.12 0.27 0.31 0.42 -8.89%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 26/11/20 28/11/19 28/11/18 23/11/17 24/11/16 30/11/15 -
Price 0.625 0.80 0.99 0.455 1.14 1.49 2.38 -
P/RPS 1.21 2.15 1.50 0.25 0.99 1.24 1.42 -2.62%
P/EPS -42.21 -24.18 10.29 4.61 -2.12 115.11 9.80 -
EY -2.37 -4.14 9.71 21.70 -47.14 0.87 10.21 -
DY 12.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.31 0.38 0.11 0.24 0.29 0.46 -9.65%

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