[NAIM] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 29.33%
YoY- -284.61%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 310,810 359,296 286,776 196,904 601,632 520,378 417,088 -4.78%
PBT 14,994 35,148 -25,738 -40,942 33,378 -5,474 -61,842 -
Tax -5,826 -7,280 -4,484 -3,314 -7,234 -6,576 -7,056 -3.14%
NP 9,168 27,868 -30,222 -44,256 26,144 -12,050 -68,898 -
-
NP to SH 8,856 27,328 -29,478 -43,844 23,750 -13,850 -69,732 -
-
Tax Rate 38.86% 20.71% - - 21.67% - - -
Total Cost 301,642 331,428 316,998 241,160 575,488 532,428 485,986 -7.63%
-
Net Worth 1,246,850 1,221,812 1,306,939 1,301,931 1,271,887 990,425 1,203,675 0.58%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,246,850 1,221,812 1,306,939 1,301,931 1,271,887 990,425 1,203,675 0.58%
NOSH 513,799 513,799 513,799 513,799 513,799 250,000 250,000 12.75%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 2.95% 7.76% -10.54% -22.48% 4.35% -2.32% -16.52% -
ROE 0.71% 2.24% -2.26% -3.37% 1.87% -1.40% -5.79% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 62.07 71.75 57.27 39.32 120.15 219.62 176.03 -15.94%
EPS 1.76 5.46 -5.88 -8.76 4.74 -5.84 -29.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.44 2.61 2.60 2.54 4.18 5.08 -11.20%
Adjusted Per Share Value based on latest NOSH - 513,799
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 62.09 71.78 57.29 39.34 120.20 103.96 83.33 -4.78%
EPS 1.77 5.46 -5.89 -8.76 4.74 -2.77 -13.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.491 2.441 2.611 2.601 2.541 1.9787 2.4047 0.58%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.62 0.48 0.725 0.815 0.855 0.645 1.26 -
P/RPS 1.00 0.67 1.27 2.07 0.71 0.29 0.72 5.62%
P/EPS 35.06 8.80 -12.32 -9.31 18.03 -11.03 -4.28 -
EY 2.85 11.37 -8.12 -10.74 5.55 -9.06 -23.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.20 0.28 0.31 0.34 0.15 0.25 0.00%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 25/08/22 28/09/21 27/08/20 29/08/19 30/08/18 24/08/17 -
Price 0.86 0.52 0.625 0.83 1.00 0.69 1.19 -
P/RPS 1.39 0.72 1.09 2.11 0.83 0.31 0.68 12.64%
P/EPS 48.63 9.53 -10.62 -9.48 21.08 -11.80 -4.04 -
EY 2.06 10.50 -9.42 -10.55 4.74 -8.47 -24.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.21 0.24 0.32 0.39 0.17 0.23 7.24%

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