[NAIM] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 18.86%
YoY- -477.65%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 634,889 208,405 622,558 417,838 401,490 564,202 609,583 0.67%
PBT 110,346 25,452 98,103 -118,798 -23,396 9,081 119,744 -1.35%
Tax -52,156 -2,926 -16,026 -20,619 -188 -9,537 3,322 -
NP 58,190 22,526 82,077 -139,417 -23,584 -456 123,066 -11.72%
-
NP to SH 62,272 22,536 83,464 -140,801 -24,375 -1,464 121,777 -10.56%
-
Tax Rate 47.27% 11.50% 16.34% - - 105.02% -2.77% -
Total Cost 576,699 185,879 540,481 557,255 425,074 564,658 486,517 2.87%
-
Net Worth 1,306,939 1,301,931 1,271,887 990,425 1,203,675 1,218,865 1,214,726 1.22%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 49,573 - - - - - 8,291 34.68%
Div Payout % 79.61% - - - - - 6.81% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,306,939 1,301,931 1,271,887 990,425 1,203,675 1,218,865 1,214,726 1.22%
NOSH 513,799 513,799 513,799 250,000 250,000 237,133 236,788 13.76%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 9.17% 10.81% 13.18% -33.37% -5.87% -0.08% 20.19% -
ROE 4.76% 1.73% 6.56% -14.22% -2.03% -0.12% 10.03% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 126.79 41.62 124.33 176.34 169.45 237.93 257.44 -11.12%
EPS 12.44 4.50 16.67 -59.42 -10.29 -0.62 51.43 -21.04%
DPS 9.90 0.00 0.00 0.00 0.00 0.00 3.50 18.90%
NAPS 2.61 2.60 2.54 4.18 5.08 5.14 5.13 -10.64%
Adjusted Per Share Value based on latest NOSH - 250,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 123.57 40.56 121.17 81.32 78.14 109.81 118.64 0.68%
EPS 12.12 4.39 16.24 -27.40 -4.74 -0.28 23.70 -10.56%
DPS 9.65 0.00 0.00 0.00 0.00 0.00 1.61 34.74%
NAPS 2.5437 2.5339 2.4755 1.9277 2.3427 2.3723 2.3642 1.22%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.725 0.815 0.855 0.645 1.26 1.80 2.25 -
P/RPS 0.57 1.96 0.69 0.37 0.74 0.76 0.87 -6.79%
P/EPS 5.83 18.11 5.13 -1.09 -12.25 -291.56 4.38 4.87%
EY 17.15 5.52 19.49 -92.13 -8.16 -0.34 22.86 -4.67%
DY 13.66 0.00 0.00 0.00 0.00 0.00 1.56 43.51%
P/NAPS 0.28 0.31 0.34 0.15 0.25 0.35 0.44 -7.24%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/09/21 27/08/20 29/08/19 30/08/18 24/08/17 26/08/16 27/08/15 -
Price 0.625 0.83 1.00 0.69 1.19 1.80 2.03 -
P/RPS 0.49 1.99 0.80 0.39 0.70 0.76 0.79 -7.64%
P/EPS 5.03 18.44 6.00 -1.16 -11.57 -291.56 3.95 4.10%
EY 19.90 5.42 16.67 -86.12 -8.64 -0.34 25.33 -3.93%
DY 15.84 0.00 0.00 0.00 0.00 0.00 1.72 44.72%
P/NAPS 0.24 0.32 0.39 0.17 0.23 0.35 0.40 -8.15%

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