[NAIM] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 33.37%
YoY- 345.77%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 155,405 68,521 368,566 295,350 179,648 99,167 427,816 -49.18%
PBT 7,497 -6,770 31,518 23,806 17,574 9,626 -68,630 -
Tax -2,913 -1,203 -6,446 -5,183 -3,640 -2,488 -5,598 -35.38%
NP 4,584 -7,973 25,072 18,623 13,934 7,138 -74,228 -
-
NP to SH 4,428 -8,166 24,809 18,224 13,664 6,900 -75,958 -
-
Tax Rate 38.86% - 20.45% 21.77% 20.71% 25.85% - -
Total Cost 150,821 76,494 343,494 276,727 165,714 92,029 502,044 -55.24%
-
Net Worth 1,246,850 1,226,820 1,231,827 1,231,827 1,221,812 1,206,790 1,201,783 2.49%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - 39,558 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,246,850 1,226,820 1,231,827 1,231,827 1,221,812 1,206,790 1,201,783 2.49%
NOSH 513,799 513,799 513,799 513,799 513,799 513,799 513,799 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.95% -11.64% 6.80% 6.31% 7.76% 7.20% -17.35% -
ROE 0.36% -0.67% 2.01% 1.48% 1.12% 0.57% -6.32% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.03 13.68 73.60 58.98 35.88 19.80 85.44 -49.19%
EPS 0.88 -1.63 4.95 3.64 2.73 1.38 -15.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.90 -
NAPS 2.49 2.45 2.46 2.46 2.44 2.41 2.40 2.49%
Adjusted Per Share Value based on latest NOSH - 513,799
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 30.25 13.34 71.73 57.48 34.96 19.30 83.27 -49.18%
EPS 0.86 -1.59 4.83 3.55 2.66 1.34 -14.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.70 -
NAPS 2.4267 2.3877 2.3975 2.3975 2.378 2.3488 2.339 2.49%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.62 0.53 0.525 0.45 0.48 0.54 0.605 -
P/RPS 2.00 3.87 0.71 0.76 1.34 2.73 0.71 99.83%
P/EPS 70.11 -32.50 10.60 12.36 17.59 39.19 -3.99 -
EY 1.43 -3.08 9.44 8.09 5.68 2.55 -25.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.06 -
P/NAPS 0.25 0.22 0.21 0.18 0.20 0.22 0.25 0.00%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 25/05/23 22/02/23 24/11/22 25/08/22 26/05/22 24/02/22 -
Price 0.86 0.525 0.575 0.52 0.52 0.52 0.605 -
P/RPS 2.77 3.84 0.78 0.88 1.45 2.63 0.71 148.44%
P/EPS 97.25 -32.19 11.61 14.29 19.06 37.74 -3.99 -
EY 1.03 -3.11 8.62 7.00 5.25 2.65 -25.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.06 -
P/NAPS 0.35 0.21 0.23 0.21 0.21 0.22 0.25 25.22%

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