[NAIM] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -12.27%
YoY- -12.88%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 248,526 196,904 273,676 410,769 441,338 601,632 566,532 -42.17%
PBT -16,693 -40,942 -56,972 62,612 71,804 33,378 22,848 -
Tax -5,646 -3,314 -4,924 -4,886 -5,886 -7,234 -14,064 -45.48%
NP -22,340 -44,256 -61,896 57,726 65,917 26,144 8,784 -
-
NP to SH -22,088 -43,844 -62,040 56,333 64,213 23,750 6,792 -
-
Tax Rate - - - 7.80% 8.20% 21.67% 61.55% -
Total Cost 270,866 241,160 335,572 353,043 375,421 575,488 557,748 -38.13%
-
Net Worth 1,301,931 1,301,931 1,311,946 1,311,946 1,311,946 1,271,887 1,256,864 2.36%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,301,931 1,301,931 1,311,946 1,311,946 1,311,946 1,271,887 1,256,864 2.36%
NOSH 513,799 513,799 513,799 513,799 513,799 513,799 513,799 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -8.99% -22.48% -22.62% 14.05% 14.94% 4.35% 1.55% -
ROE -1.70% -3.37% -4.73% 4.29% 4.89% 1.87% 0.54% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 49.63 39.32 54.65 82.03 88.14 120.15 113.14 -42.18%
EPS -4.41 -8.76 -12.40 11.25 12.83 4.74 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.60 2.62 2.62 2.62 2.54 2.51 2.36%
Adjusted Per Share Value based on latest NOSH - 513,799
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 48.37 38.32 53.27 79.95 85.90 117.09 110.26 -42.17%
EPS -4.30 -8.53 -12.07 10.96 12.50 4.62 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5339 2.5339 2.5534 2.5534 2.5534 2.4755 2.4462 2.36%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.80 0.815 0.555 1.07 0.845 0.855 1.16 -
P/RPS 1.61 2.07 1.02 1.30 0.96 0.71 1.03 34.57%
P/EPS -18.14 -9.31 -4.48 9.51 6.59 18.03 85.52 -
EY -5.51 -10.74 -22.32 10.51 15.18 5.55 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.21 0.41 0.32 0.34 0.46 -23.07%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 25/06/20 27/02/20 28/11/19 29/08/19 24/05/19 -
Price 0.80 0.83 0.81 1.20 0.99 1.00 0.75 -
P/RPS 1.61 2.11 1.48 1.46 1.12 0.83 0.66 80.91%
P/EPS -18.14 -9.48 -6.54 10.67 7.72 21.08 55.29 -
EY -5.51 -10.55 -15.30 9.37 12.95 4.74 1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.31 0.46 0.38 0.39 0.30 2.20%

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