[NAIM] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 16.97%
YoY- -12.88%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 368,566 427,816 589,953 410,769 581,931 366,193 428,030 -2.46%
PBT 31,518 -68,630 102,744 62,612 78,677 -146,982 3,526 44.03%
Tax -6,446 -5,598 -51,571 -4,886 -15,697 -20,859 -1,819 23.46%
NP 25,072 -74,228 51,173 57,726 62,980 -167,841 1,707 56.46%
-
NP to SH 24,809 -75,958 55,089 56,333 64,664 -168,742 717 80.46%
-
Tax Rate 20.45% - 50.19% 7.80% 19.95% - 51.59% -
Total Cost 343,494 502,044 538,780 353,043 518,951 534,034 426,323 -3.53%
-
Net Worth 1,231,827 1,201,783 1,316,954 1,311,946 1,116,006 1,068,617 1,246,325 -0.19%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - 39,558 49,573 - - - - -
Div Payout % - 0.00% 89.99% - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,231,827 1,201,783 1,316,954 1,311,946 1,116,006 1,068,617 1,246,325 -0.19%
NOSH 513,799 513,799 513,799 513,799 513,799 250,000 250,000 12.75%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 6.80% -17.35% 8.67% 14.05% 10.82% -45.83% 0.40% -
ROE 2.01% -6.32% 4.18% 4.29% 5.79% -15.79% 0.06% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 73.60 85.44 117.82 82.03 245.60 154.55 180.65 -13.89%
EPS 4.95 -15.17 11.00 11.25 27.29 -71.22 0.30 59.52%
DPS 0.00 7.90 9.90 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.40 2.63 2.62 4.71 4.51 5.26 -11.89%
Adjusted Per Share Value based on latest NOSH - 513,799
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 71.73 83.27 114.82 79.95 113.26 71.27 83.31 -2.46%
EPS 4.83 -14.78 10.72 10.96 12.59 -32.84 0.14 80.37%
DPS 0.00 7.70 9.65 0.00 0.00 0.00 0.00 -
NAPS 2.3975 2.339 2.5632 2.5534 2.1721 2.0798 2.4257 -0.19%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.525 0.605 0.795 1.07 0.445 1.42 1.90 -
P/RPS 0.71 0.71 0.67 1.30 0.18 0.92 1.05 -6.31%
P/EPS 10.60 -3.99 7.23 9.51 1.63 -1.99 627.89 -49.33%
EY 9.44 -25.07 13.84 10.51 61.33 -50.15 0.16 97.24%
DY 0.00 13.06 12.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.30 0.41 0.09 0.31 0.36 -8.58%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 24/02/22 26/02/21 27/02/20 26/02/19 28/02/18 23/02/17 -
Price 0.575 0.605 0.795 1.20 0.90 1.01 1.65 -
P/RPS 0.78 0.71 0.67 1.46 0.37 0.65 0.91 -2.53%
P/EPS 11.61 -3.99 7.23 10.67 3.30 -1.42 545.27 -47.33%
EY 8.62 -25.07 13.84 9.37 30.32 -70.51 0.18 90.50%
DY 0.00 13.06 12.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.30 0.46 0.19 0.22 0.31 -4.85%

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