[NAIM] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -183.4%
YoY- 25.94%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 427,816 344,790 286,776 335,660 589,953 248,526 196,904 67.51%
PBT -68,630 -9,029 -25,738 -43,580 102,744 -16,693 -40,942 40.97%
Tax -5,598 -613 -4,484 -3,572 -51,571 -5,646 -3,314 41.70%
NP -74,228 -9,642 -30,222 -47,152 51,173 -22,340 -44,256 41.03%
-
NP to SH -75,958 -9,886 -29,478 -45,944 55,089 -22,088 -43,844 44.10%
-
Tax Rate - - - - 50.19% - - -
Total Cost 502,044 354,433 316,998 382,812 538,780 270,866 241,160 62.82%
-
Net Worth 1,201,783 1,276,894 1,306,939 1,306,939 1,316,954 1,301,931 1,301,931 -5.18%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 39,558 52,744 - - 49,573 - - -
Div Payout % 0.00% 0.00% - - 89.99% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,201,783 1,276,894 1,306,939 1,306,939 1,316,954 1,301,931 1,301,931 -5.18%
NOSH 513,799 513,799 513,799 513,799 513,799 513,799 513,799 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -17.35% -2.80% -10.54% -14.05% 8.67% -8.99% -22.48% -
ROE -6.32% -0.77% -2.26% -3.52% 4.18% -1.70% -3.37% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 85.44 68.86 57.27 67.03 117.82 49.63 39.32 67.52%
EPS -15.17 -1.97 -5.88 -9.16 11.00 -4.41 -8.76 44.06%
DPS 7.90 10.53 0.00 0.00 9.90 0.00 0.00 -
NAPS 2.40 2.55 2.61 2.61 2.63 2.60 2.60 -5.18%
Adjusted Per Share Value based on latest NOSH - 513,799
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 83.27 67.11 55.81 65.33 114.82 48.37 38.32 67.53%
EPS -14.78 -1.92 -5.74 -8.94 10.72 -4.30 -8.53 44.11%
DPS 7.70 10.27 0.00 0.00 9.65 0.00 0.00 -
NAPS 2.339 2.4852 2.5437 2.5437 2.5632 2.5339 2.5339 -5.18%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.605 0.62 0.725 0.83 0.795 0.80 0.815 -
P/RPS 0.71 0.90 1.27 1.24 0.67 1.61 2.07 -50.90%
P/EPS -3.99 -31.40 -12.32 -9.05 7.23 -18.14 -9.31 -43.06%
EY -25.07 -3.18 -8.12 -11.05 13.84 -5.51 -10.74 75.69%
DY 13.06 16.99 0.00 0.00 12.45 0.00 0.00 -
P/NAPS 0.25 0.24 0.28 0.32 0.30 0.31 0.31 -13.32%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 30/11/21 28/09/21 27/05/21 26/02/21 26/11/20 27/08/20 -
Price 0.605 0.625 0.625 0.735 0.795 0.80 0.83 -
P/RPS 0.71 0.91 1.09 1.10 0.67 1.61 2.11 -51.52%
P/EPS -3.99 -31.66 -10.62 -8.01 7.23 -18.14 -9.48 -43.74%
EY -25.07 -3.16 -9.42 -12.48 13.84 -5.51 -10.55 77.79%
DY 13.06 16.85 0.00 0.00 12.45 0.00 0.00 -
P/NAPS 0.25 0.25 0.24 0.28 0.30 0.31 0.32 -15.13%

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