[NAIM] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 136.34%
YoY- 160.07%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 368,566 393,800 359,296 396,668 427,816 344,790 286,776 18.15%
PBT 31,518 31,741 35,148 38,504 -68,630 -9,029 -25,738 -
Tax -6,446 -6,910 -7,280 -9,952 -5,598 -613 -4,484 27.29%
NP 25,072 24,830 27,868 28,552 -74,228 -9,642 -30,222 -
-
NP to SH 24,809 24,298 27,328 27,600 -75,958 -9,886 -29,478 -
-
Tax Rate 20.45% 21.77% 20.71% 25.85% - - - -
Total Cost 343,494 368,969 331,428 368,116 502,044 354,433 316,998 5.48%
-
Net Worth 1,231,827 1,231,827 1,221,812 1,206,790 1,201,783 1,276,894 1,306,939 -3.85%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - 39,558 52,744 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,231,827 1,231,827 1,221,812 1,206,790 1,201,783 1,276,894 1,306,939 -3.85%
NOSH 513,799 513,799 513,799 513,799 513,799 513,799 513,799 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.80% 6.31% 7.76% 7.20% -17.35% -2.80% -10.54% -
ROE 2.01% 1.97% 2.24% 2.29% -6.32% -0.77% -2.26% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 73.60 78.64 71.75 79.22 85.44 68.86 57.27 18.15%
EPS 4.95 4.85 5.46 5.52 -15.17 -1.97 -5.88 -
DPS 0.00 0.00 0.00 0.00 7.90 10.53 0.00 -
NAPS 2.46 2.46 2.44 2.41 2.40 2.55 2.61 -3.85%
Adjusted Per Share Value based on latest NOSH - 513,799
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 73.63 78.67 71.78 79.25 85.47 68.88 57.29 18.15%
EPS 4.96 4.85 5.46 5.51 -15.18 -1.98 -5.89 -
DPS 0.00 0.00 0.00 0.00 7.90 10.54 0.00 -
NAPS 2.461 2.461 2.441 2.411 2.401 2.551 2.611 -3.85%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.525 0.45 0.48 0.54 0.605 0.62 0.725 -
P/RPS 0.71 0.57 0.67 0.68 0.71 0.90 1.27 -32.06%
P/EPS 10.60 9.27 8.80 9.80 -3.99 -31.40 -12.32 -
EY 9.44 10.78 11.37 10.21 -25.07 -3.18 -8.12 -
DY 0.00 0.00 0.00 0.00 13.06 16.99 0.00 -
P/NAPS 0.21 0.18 0.20 0.22 0.25 0.24 0.28 -17.40%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 24/11/22 25/08/22 26/05/22 24/02/22 30/11/21 28/09/21 -
Price 0.575 0.52 0.52 0.52 0.605 0.625 0.625 -
P/RPS 0.78 0.66 0.72 0.66 0.71 0.91 1.09 -19.94%
P/EPS 11.61 10.72 9.53 9.43 -3.99 -31.66 -10.62 -
EY 8.62 9.33 10.50 10.60 -25.07 -3.16 -9.42 -
DY 0.00 0.00 0.00 0.00 13.06 16.85 0.00 -
P/NAPS 0.23 0.21 0.21 0.22 0.25 0.25 0.24 -2.78%

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