[NAIM] QoQ Cumulative 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- 437.88%
YoY- 118.38%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 300,816 141,633 581,931 438,949 260,189 143,993 366,193 -12.31%
PBT 16,689 5,712 78,677 31,128 -2,737 -12,979 -146,982 -
Tax -3,617 -3,516 -15,697 -6,623 -3,288 -2,696 -20,859 -69.00%
NP 13,072 2,196 62,980 24,505 -6,025 -15,675 -167,841 -
-
NP to SH 11,875 1,698 64,664 23,398 -6,925 -16,083 -168,742 -
-
Tax Rate 21.67% 61.55% 19.95% 21.28% - - - -
Total Cost 287,744 139,437 518,951 414,444 266,214 159,668 534,034 -33.85%
-
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 0.93% 0.14% 5.79% 2.31% -0.70% -1.65% -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 60.07 28.28 245.60 185.25 109.81 60.77 154.55 -46.83%
EPS 2.37 0.34 27.29 9.87 -2.92 -6.79 -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 60.10 28.30 116.26 87.69 51.98 28.77 73.16 -12.31%
EPS 2.37 0.34 12.92 4.67 -1.38 -3.21 -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 1.42 4.10 0.18 0.28 0.59 1.62 0.92 33.66%
P/EPS 36.05 342.09 1.63 5.27 -22.07 -14.51 -1.99 -
EY 2.77 0.29 61.33 18.99 -4.53 -6.89 -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 1.66 2.65 0.37 0.25 0.63 1.06 0.65 87.15%
P/EPS 42.17 221.18 3.30 4.61 -23.61 -9.50 -1.42 -
EY 2.37 0.45 30.32 21.70 -4.24 -10.52 -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