[NAIM] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 16.97%
YoY- -12.88%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 186,395 98,452 68,419 410,769 331,004 300,816 141,633 20.03%
PBT -12,520 -20,471 -14,243 62,612 53,853 16,689 5,712 -
Tax -4,235 -1,657 -1,231 -4,886 -4,415 -3,617 -3,516 13.16%
NP -16,755 -22,128 -15,474 57,726 49,438 13,072 2,196 -
-
NP to SH -16,566 -21,922 -15,510 56,333 48,160 11,875 1,698 -
-
Tax Rate - - - 7.80% 8.20% 21.67% 61.55% -
Total Cost 203,150 120,580 83,893 353,043 281,566 287,744 139,437 28.42%
-
Net Worth 1,301,931 1,301,931 1,311,946 1,311,946 1,311,946 1,271,887 1,256,864 2.36%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,301,931 1,301,931 1,311,946 1,311,946 1,311,946 1,271,887 1,256,864 2.36%
NOSH 513,799 513,799 513,799 513,799 513,799 513,799 513,799 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -8.99% -22.48% -22.62% 14.05% 14.94% 4.35% 1.55% -
ROE -1.27% -1.68% -1.18% 4.29% 3.67% 0.93% 0.14% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 37.22 19.66 13.66 82.03 66.10 60.07 28.28 20.03%
EPS -3.31 -4.38 -3.10 11.25 9.62 2.37 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.60 2.62 2.62 2.62 2.54 2.51 2.36%
Adjusted Per Share Value based on latest NOSH - 513,799
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 36.28 19.16 13.32 79.95 64.42 58.55 27.57 20.02%
EPS -3.22 -4.27 -3.02 10.96 9.37 2.31 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5339 2.5339 2.5534 2.5534 2.5534 2.4755 2.4462 2.36%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.80 0.815 0.555 1.07 0.845 0.855 1.16 -
P/RPS 2.15 4.15 4.06 1.30 1.28 1.42 4.10 -34.89%
P/EPS -24.18 -18.62 -17.92 9.51 8.79 36.05 342.09 -
EY -4.14 -5.37 -5.58 10.51 11.38 2.77 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.21 0.41 0.32 0.34 0.46 -23.07%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 25/06/20 27/02/20 28/11/19 29/08/19 24/05/19 -
Price 0.80 0.83 0.81 1.20 0.99 1.00 0.75 -
P/RPS 2.15 4.22 5.93 1.46 1.50 1.66 2.65 -12.97%
P/EPS -24.18 -18.96 -26.15 10.67 10.29 42.17 221.18 -
EY -4.14 -5.27 -3.82 9.37 9.71 2.37 0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.31 0.46 0.38 0.39 0.30 2.20%

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