[NAIM] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 36.13%
YoY- 132.66%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 297,865 155,405 68,521 368,566 295,350 179,648 99,167 108.03%
PBT 19,504 7,497 -6,770 31,518 23,806 17,574 9,626 60.05%
Tax -4,505 -2,913 -1,203 -6,446 -5,183 -3,640 -2,488 48.50%
NP 14,999 4,584 -7,973 25,072 18,623 13,934 7,138 63.98%
-
NP to SH 15,089 4,428 -8,166 24,809 18,224 13,664 6,900 68.39%
-
Tax Rate 23.10% 38.86% - 20.45% 21.77% 20.71% 25.85% -
Total Cost 282,866 150,821 76,494 343,494 276,727 165,714 92,029 111.25%
-
Net Worth 1,256,864 1,246,850 1,226,820 1,231,827 1,231,827 1,221,812 1,206,790 2.74%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,256,864 1,246,850 1,226,820 1,231,827 1,231,827 1,221,812 1,206,790 2.74%
NOSH 513,799 513,799 513,799 513,799 513,799 513,799 513,799 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.04% 2.95% -11.64% 6.80% 6.31% 7.76% 7.20% -
ROE 1.20% 0.36% -0.67% 2.01% 1.48% 1.12% 0.57% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 59.48 31.03 13.68 73.60 58.98 35.88 19.80 108.05%
EPS 3.01 0.88 -1.63 4.95 3.64 2.73 1.38 68.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.49 2.45 2.46 2.46 2.44 2.41 2.74%
Adjusted Per Share Value based on latest NOSH - 513,799
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 59.51 31.05 13.69 73.63 59.01 35.89 19.81 108.05%
EPS 3.01 0.88 -1.63 4.96 3.64 2.73 1.38 68.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.511 2.491 2.451 2.461 2.461 2.441 2.411 2.74%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.87 0.62 0.53 0.525 0.45 0.48 0.54 -
P/RPS 1.46 2.00 3.87 0.71 0.76 1.34 2.73 -34.08%
P/EPS 28.87 70.11 -32.50 10.60 12.36 17.59 39.19 -18.41%
EY 3.46 1.43 -3.08 9.44 8.09 5.68 2.55 22.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.25 0.22 0.21 0.18 0.20 0.22 36.24%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 25/05/23 22/02/23 24/11/22 25/08/22 26/05/22 -
Price 0.745 0.86 0.525 0.575 0.52 0.52 0.52 -
P/RPS 1.25 2.77 3.84 0.78 0.88 1.45 2.63 -39.06%
P/EPS 24.72 97.25 -32.19 11.61 14.29 19.06 37.74 -24.55%
EY 4.04 1.03 -3.11 8.62 7.00 5.25 2.65 32.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.21 0.23 0.21 0.21 0.22 22.94%

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