[NAIM] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 176.37%
YoY- 138.32%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 331,004 300,816 141,633 581,931 438,949 260,189 143,993 74.09%
PBT 53,853 16,689 5,712 78,677 31,128 -2,737 -12,979 -
Tax -4,415 -3,617 -3,516 -15,697 -6,623 -3,288 -2,696 38.89%
NP 49,438 13,072 2,196 62,980 24,505 -6,025 -15,675 -
-
NP to SH 48,160 11,875 1,698 64,664 23,398 -6,925 -16,083 -
-
Tax Rate 8.20% 21.67% 61.55% 19.95% 21.28% - - -
Total Cost 281,566 287,744 139,437 518,951 414,444 266,214 159,668 45.91%
-
Net Worth 1,311,946 1,271,887 1,256,864 1,116,006 1,014,120 990,425 976,209 21.75%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,311,946 1,271,887 1,256,864 1,116,006 1,014,120 990,425 976,209 21.75%
NOSH 513,799 513,799 513,799 513,799 250,000 250,000 250,000 61.57%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 14.94% 4.35% 1.55% 10.82% 5.58% -2.32% -10.89% -
ROE 3.67% 0.93% 0.14% 5.79% 2.31% -0.70% -1.65% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 66.10 60.07 28.28 245.60 185.25 109.81 60.77 5.75%
EPS 9.62 2.37 0.34 27.29 9.87 -2.92 -6.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.54 2.51 4.71 4.28 4.18 4.12 -26.02%
Adjusted Per Share Value based on latest NOSH - 513,799
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 64.42 58.55 27.57 113.26 85.43 50.64 28.03 74.06%
EPS 9.37 2.31 0.33 12.59 4.55 -1.35 -3.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5534 2.4755 2.4462 2.1721 1.9738 1.9277 1.90 21.75%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.845 0.855 1.16 0.445 0.52 0.645 0.985 -
P/RPS 1.28 1.42 4.10 0.18 0.28 0.59 1.62 -14.52%
P/EPS 8.79 36.05 342.09 1.63 5.27 -22.07 -14.51 -
EY 11.38 2.77 0.29 61.33 18.99 -4.53 -6.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.46 0.09 0.12 0.15 0.24 21.12%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 29/08/19 24/05/19 26/02/19 28/11/18 30/08/18 28/05/18 -
Price 0.99 1.00 0.75 0.90 0.455 0.69 0.645 -
P/RPS 1.50 1.66 2.65 0.37 0.25 0.63 1.06 26.01%
P/EPS 10.29 42.17 221.18 3.30 4.61 -23.61 -9.50 -
EY 9.71 2.37 0.45 30.32 21.70 -4.24 -10.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.30 0.19 0.11 0.17 0.16 77.91%

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