[NAIM] YoY Quarter Result on 31-Dec-2022 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 44.41%
YoY- 109.61%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 19,087 73,216 169,223 403,558 79,765 142,982 92,237 -23.08%
PBT 23,682 7,712 -61,858 115,264 8,759 47,549 -32,568 -
Tax -3,368 -1,263 -5,138 -47,336 -471 -9,074 -8,568 -14.40%
NP 20,314 6,449 -66,996 67,928 8,288 38,475 -41,136 -
-
NP to SH 19,945 6,585 -68,543 71,655 8,173 41,266 -41,420 -
-
Tax Rate 14.22% 16.38% - 41.07% 5.38% 19.08% - -
Total Cost -1,227 66,767 236,219 335,630 71,477 104,507 133,373 -
-
Net Worth 1,271,887 1,231,827 1,201,783 1,316,954 1,311,946 1,116,006 1,068,617 2.94%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 49,573 - - - -
Div Payout % - - - 69.18% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,271,887 1,231,827 1,201,783 1,316,954 1,311,946 1,116,006 1,068,617 2.94%
NOSH 513,799 513,799 513,799 513,799 513,799 513,799 250,000 12.75%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 106.43% 8.81% -39.59% 16.83% 10.39% 26.91% -44.60% -
ROE 1.57% 0.53% -5.70% 5.44% 0.62% 3.70% -3.88% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 3.81 14.62 33.79 80.59 15.93 60.34 38.93 -32.10%
EPS 3.98 1.32 -13.69 14.31 1.63 17.42 -17.48 -
DPS 0.00 0.00 0.00 9.90 0.00 0.00 0.00 -
NAPS 2.54 2.46 2.40 2.63 2.62 4.71 4.51 -9.12%
Adjusted Per Share Value based on latest NOSH - 513,799
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 3.71 14.25 32.94 78.54 15.52 27.83 17.95 -23.09%
EPS 3.88 1.28 -13.34 13.95 1.59 8.03 -8.06 -
DPS 0.00 0.00 0.00 9.65 0.00 0.00 0.00 -
NAPS 2.4755 2.3975 2.339 2.5632 2.5534 2.1721 2.0798 2.94%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.815 0.525 0.605 0.795 1.07 0.445 1.42 -
P/RPS 21.38 3.59 1.79 0.99 6.72 0.74 3.65 34.24%
P/EPS 20.46 39.92 -4.42 5.56 65.56 2.56 -8.12 -
EY 4.89 2.50 -22.63 18.00 1.53 39.14 -12.31 -
DY 0.00 0.00 0.00 12.45 0.00 0.00 0.00 -
P/NAPS 0.32 0.21 0.25 0.30 0.41 0.09 0.31 0.53%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 22/02/23 24/02/22 26/02/21 27/02/20 26/02/19 28/02/18 -
Price 0.885 0.575 0.605 0.795 1.20 0.90 1.01 -
P/RPS 23.22 3.93 1.79 0.99 7.53 1.49 2.59 44.10%
P/EPS 22.22 43.72 -4.42 5.56 73.52 5.17 -5.78 -
EY 4.50 2.29 -22.63 18.00 1.36 19.35 -17.31 -
DY 0.00 0.00 0.00 12.45 0.00 0.00 0.00 -
P/NAPS 0.35 0.23 0.25 0.30 0.46 0.19 0.22 8.04%

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