[NAIM] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -2.84%
YoY- -1604.34%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 605,449 337,555 579,571 396,564 402,555 606,707 629,105 -0.63%
PBT 106,092 42,657 97,368 -151,911 -9,093 28,754 147,126 -5.29%
Tax -51,233 -2,601 -16,517 -20,479 -310 -10,237 -4,203 51.64%
NP 54,859 40,056 80,851 -172,390 -9,403 18,517 142,923 -14.73%
-
NP to SH 59,113 39,125 82,445 -173,536 -10,182 17,613 142,134 -13.59%
-
Tax Rate 48.29% 6.10% 16.96% - - 35.60% 2.86% -
Total Cost 550,590 297,499 498,720 568,954 411,958 588,190 486,182 2.09%
-
Net Worth 1,306,939 1,311,946 1,256,864 976,209 1,232,108 1,220,392 1,206,528 1.34%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 49,573 - - - - - 8,291 34.68%
Div Payout % 83.86% - - - - - 5.83% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,306,939 1,311,946 1,256,864 976,209 1,232,108 1,220,392 1,206,528 1.34%
NOSH 513,799 513,799 513,799 250,000 236,944 236,052 237,039 13.74%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 9.06% 11.87% 13.95% -43.47% -2.34% 3.05% 22.72% -
ROE 4.52% 2.98% 6.56% -17.78% -0.83% 1.44% 11.78% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 120.91 67.41 115.74 167.37 169.89 257.02 265.40 -12.27%
EPS 11.81 7.81 16.46 -73.24 -4.30 7.46 59.96 -23.70%
DPS 9.90 0.00 0.00 0.00 0.00 0.00 3.50 18.90%
NAPS 2.61 2.62 2.51 4.12 5.20 5.17 5.09 -10.52%
Adjusted Per Share Value based on latest NOSH - 250,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 117.84 65.70 112.80 77.18 78.35 118.08 122.44 -0.63%
EPS 11.51 7.61 16.05 -33.78 -1.98 3.43 27.66 -13.58%
DPS 9.65 0.00 0.00 0.00 0.00 0.00 1.61 34.74%
NAPS 2.5437 2.5534 2.4462 1.90 2.398 2.3752 2.3482 1.34%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.83 0.555 1.16 0.985 1.52 2.52 2.64 -
P/RPS 0.69 0.82 1.00 0.59 0.89 0.98 0.99 -5.83%
P/EPS 7.03 7.10 7.05 -1.34 -35.37 33.77 4.40 8.11%
EY 14.22 14.08 14.19 -74.35 -2.83 2.96 22.71 -7.49%
DY 11.93 0.00 0.00 0.00 0.00 0.00 1.33 44.09%
P/NAPS 0.32 0.21 0.46 0.24 0.29 0.49 0.52 -7.76%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 25/06/20 24/05/19 28/05/18 29/05/17 26/05/16 26/05/15 -
Price 0.735 0.81 0.75 0.645 1.34 1.79 2.64 -
P/RPS 0.61 1.20 0.65 0.39 0.79 0.70 0.99 -7.74%
P/EPS 6.23 10.37 4.56 -0.88 -31.18 23.99 4.40 5.96%
EY 16.06 9.65 21.95 -113.55 -3.21 4.17 22.71 -5.60%
DY 13.47 0.00 0.00 0.00 0.00 0.00 1.33 47.03%
P/NAPS 0.28 0.31 0.30 0.16 0.26 0.35 0.52 -9.79%

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