[NAIM] YoY Quarter Result on 30-Jun-2023 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 254.22%
YoY- 86.19%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 36,240 86,884 80,481 59,473 30,033 159,183 116,196 -17.63%
PBT 48,208 14,267 7,948 -1,974 -6,228 10,977 10,242 29.42%
Tax -1,400 -1,710 -1,152 -1,349 -426 -101 -592 15.41%
NP 46,808 12,557 6,796 -3,323 -6,654 10,876 9,650 30.07%
-
NP to SH 46,289 12,594 6,764 -3,253 -6,412 10,177 9,158 30.97%
-
Tax Rate 2.90% 11.99% 14.49% - - 0.92% 5.78% -
Total Cost -10,568 74,327 73,685 62,796 36,687 148,307 106,546 -
-
Net Worth 1,321,961 1,246,850 1,221,812 1,306,939 1,301,931 1,271,887 990,425 4.92%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,321,961 1,246,850 1,221,812 1,306,939 1,301,931 1,271,887 990,425 4.92%
NOSH 513,799 513,799 513,799 513,799 513,799 513,799 250,000 12.74%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 129.16% 14.45% 8.44% -5.59% -22.16% 6.83% 8.30% -
ROE 3.50% 1.01% 0.55% -0.25% -0.49% 0.80% 0.92% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 7.24 17.35 16.07 11.88 6.00 31.79 49.04 -27.27%
EPS 9.24 2.52 1.35 -0.65 -1.28 2.03 3.87 15.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.49 2.44 2.61 2.60 2.54 4.18 -7.36%
Adjusted Per Share Value based on latest NOSH - 513,799
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 7.05 16.91 15.66 11.58 5.85 30.98 22.62 -17.64%
EPS 9.01 2.45 1.32 -0.63 -1.25 1.98 1.78 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5729 2.4267 2.378 2.5437 2.5339 2.4755 1.9277 4.92%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.42 0.62 0.48 0.725 0.815 0.855 0.645 -
P/RPS 19.62 3.57 2.99 6.10 13.59 2.69 1.32 56.73%
P/EPS 15.36 24.65 35.53 -111.60 -63.65 42.07 16.69 -1.37%
EY 6.51 4.06 2.81 -0.90 -1.57 2.38 5.99 1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.25 0.20 0.28 0.31 0.34 0.15 23.77%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 29/08/23 25/08/22 28/09/21 27/08/20 29/08/19 30/08/18 -
Price 1.19 0.86 0.52 0.625 0.83 1.00 0.69 -
P/RPS 16.44 4.96 3.24 5.26 13.84 3.15 1.41 50.52%
P/EPS 12.87 34.19 38.50 -96.21 -64.82 49.20 17.85 -5.30%
EY 7.77 2.92 2.60 -1.04 -1.54 2.03 5.60 5.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.21 0.24 0.32 0.39 0.17 17.59%

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