[NAIM] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 325.25%
YoY- 118.38%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 601,632 566,532 581,931 585,265 520,378 575,972 366,193 39.36%
PBT 33,378 22,848 78,677 41,504 -5,474 -51,916 -146,982 -
Tax -7,234 -14,064 -15,697 -8,830 -6,576 -10,784 -20,859 -50.73%
NP 26,144 8,784 62,980 32,673 -12,050 -62,700 -167,841 -
-
NP to SH 23,750 6,792 64,664 31,197 -13,850 -64,332 -168,742 -
-
Tax Rate 21.67% 61.55% 19.95% 21.28% - - - -
Total Cost 575,488 557,748 518,951 552,592 532,428 638,672 534,034 5.12%
-
Net Worth 1,271,887 1,256,864 1,116,006 1,014,120 990,425 976,209 1,068,617 12.34%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,271,887 1,256,864 1,116,006 1,014,120 990,425 976,209 1,068,617 12.34%
NOSH 513,799 513,799 513,799 250,000 250,000 250,000 250,000 61.86%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.35% 1.55% 10.82% 5.58% -2.32% -10.89% -45.83% -
ROE 1.87% 0.54% 5.79% 3.08% -1.40% -6.59% -15.79% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 120.15 113.14 245.60 247.01 219.62 243.08 154.55 -15.49%
EPS 4.74 1.36 27.29 13.16 -5.84 -27.16 -71.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.51 4.71 4.28 4.18 4.12 4.51 -31.87%
Adjusted Per Share Value based on latest NOSH - 250,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 120.20 113.18 116.26 116.93 103.96 115.07 73.16 39.36%
EPS 4.74 1.36 12.92 6.23 -2.77 -12.85 -33.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.541 2.511 2.2296 2.026 1.9787 1.9503 2.1349 12.34%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.855 1.16 0.445 0.52 0.645 0.985 1.42 -
P/RPS 0.71 1.03 0.18 0.21 0.29 0.41 0.92 -15.90%
P/EPS 18.03 85.52 1.63 3.95 -11.03 -3.63 -1.99 -
EY 5.55 1.17 61.33 25.32 -9.06 -27.56 -50.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.46 0.09 0.12 0.15 0.24 0.31 6.36%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 24/05/19 26/02/19 28/11/18 30/08/18 28/05/18 28/02/18 -
Price 1.00 0.75 0.90 0.455 0.69 0.645 1.01 -
P/RPS 0.83 0.66 0.37 0.18 0.31 0.27 0.65 17.75%
P/EPS 21.08 55.29 3.30 3.46 -11.80 -2.38 -1.42 -
EY 4.74 1.81 30.32 28.94 -8.47 -42.09 -70.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.19 0.11 0.17 0.16 0.22 46.62%

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