[NAIM] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 7.14%
YoY- 596.2%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 208,405 337,555 410,769 473,986 622,558 579,571 581,931 -49.60%
PBT 25,452 42,657 62,612 101,402 98,103 97,368 78,677 -52.90%
Tax -2,926 -2,601 -4,886 -13,489 -16,026 -16,517 -15,697 -67.40%
NP 22,526 40,056 57,726 87,913 82,077 80,851 62,980 -49.64%
-
NP to SH 22,536 39,125 56,333 89,426 83,464 82,445 64,664 -50.50%
-
Tax Rate 11.50% 6.10% 7.80% 13.30% 16.34% 16.96% 19.95% -
Total Cost 185,879 297,499 353,043 386,073 540,481 498,720 518,951 -49.59%
-
Net Worth 1,301,931 1,311,946 1,311,946 1,311,946 1,271,887 1,256,864 1,116,006 10.82%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,301,931 1,311,946 1,311,946 1,311,946 1,271,887 1,256,864 1,116,006 10.82%
NOSH 513,799 513,799 513,799 513,799 513,799 513,799 513,799 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 10.81% 11.87% 14.05% 18.55% 13.18% 13.95% 10.82% -
ROE 1.73% 2.98% 4.29% 6.82% 6.56% 6.56% 5.79% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 41.62 67.41 82.03 94.66 124.33 115.74 245.60 -69.41%
EPS 4.50 7.81 11.25 17.86 16.67 16.46 27.29 -69.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.62 2.62 2.62 2.54 2.51 4.71 -32.73%
Adjusted Per Share Value based on latest NOSH - 513,799
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 40.56 65.70 79.95 92.25 121.17 112.80 113.26 -49.60%
EPS 4.39 7.61 10.96 17.40 16.24 16.05 12.59 -50.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5339 2.5534 2.5534 2.5534 2.4755 2.4462 2.1721 10.82%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.815 0.555 1.07 0.845 0.855 1.16 0.445 -
P/RPS 1.96 0.82 1.30 0.89 0.69 1.00 0.18 391.98%
P/EPS 18.11 7.10 9.51 4.73 5.13 7.05 1.63 398.64%
EY 5.52 14.08 10.51 21.13 19.49 14.19 61.33 -79.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.21 0.41 0.32 0.34 0.46 0.09 128.24%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 25/06/20 27/02/20 28/11/19 29/08/19 24/05/19 26/02/19 -
Price 0.83 0.81 1.20 0.99 1.00 0.75 0.90 -
P/RPS 1.99 1.20 1.46 1.05 0.80 0.65 0.37 207.28%
P/EPS 18.44 10.37 10.67 5.54 6.00 4.56 3.30 215.22%
EY 5.42 9.65 9.37 18.04 16.67 21.95 30.32 -68.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.46 0.38 0.39 0.30 0.19 41.60%

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