[NAIM] QoQ 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- 36.09%
YoY- 199.63%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 30,188 159,183 141,633 142,982 178,760 116,196 143,993 -64.67%
PBT 37,164 10,977 5,712 47,549 33,865 10,242 -12,979 -
Tax -798 -101 -3,516 -9,074 -3,335 -592 -2,696 -55.55%
NP 36,366 10,876 2,196 38,475 30,530 9,650 -15,675 -
-
NP to SH 36,285 10,177 1,698 41,266 30,323 9,158 -16,083 -
-
Tax Rate 2.15% 0.92% 61.55% 19.08% 9.85% 5.78% - -
Total Cost -6,178 148,307 139,437 104,507 148,230 106,546 159,668 -
-
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 120.47% 6.83% 1.55% 26.91% 17.08% 8.30% -10.89% -
ROE 2.77% 0.80% 0.14% 3.70% 2.99% 0.92% -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 6.03 31.79 28.28 60.34 75.44 49.04 60.77 -78.53%
EPS 7.25 2.03 0.34 17.42 12.80 3.87 -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 5.88 30.98 27.57 27.83 34.79 22.62 28.03 -64.66%
EPS 7.06 1.98 0.33 8.03 5.90 1.78 -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 14.02 2.69 4.10 0.74 0.69 1.32 1.62 320.97%
P/EPS 11.66 42.07 342.09 2.56 4.06 16.69 -14.51 -
EY 8.58 2.38 0.29 39.14 24.61 5.99 -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 16.42 3.15 2.65 1.49 0.60 1.41 1.06 520.37%
P/EPS 13.66 49.20 221.18 5.17 3.56 17.85 -9.50 -
EY 7.32 2.03 0.45 19.35 28.13 5.60 -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