[NAIM] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -11.09%
YoY- 345.77%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 397,153 393,800 344,790 248,526 441,338 585,265 365,274 1.40%
PBT 26,005 31,741 -9,029 -16,693 71,804 41,504 -152,552 -
Tax -6,006 -6,910 -613 -5,646 -5,886 -8,830 -16,388 -15.39%
NP 19,998 24,830 -9,642 -22,340 65,917 32,673 -168,940 -
-
NP to SH 20,118 24,298 -9,886 -22,088 64,213 31,197 -169,762 -
-
Tax Rate 23.10% 21.77% - - 8.20% 21.28% - -
Total Cost 377,154 368,969 354,433 270,866 375,421 552,592 534,214 -5.63%
-
Net Worth 1,256,864 1,231,827 1,276,894 1,301,931 1,311,946 1,014,120 1,113,636 2.03%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - 52,744 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,256,864 1,231,827 1,276,894 1,301,931 1,311,946 1,014,120 1,113,636 2.03%
NOSH 513,799 513,799 513,799 513,799 513,799 250,000 250,000 12.75%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.04% 6.31% -2.80% -8.99% 14.94% 5.58% -46.25% -
ROE 1.60% 1.97% -0.77% -1.70% 4.89% 3.08% -15.24% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 79.31 78.64 68.86 49.63 88.14 247.01 154.16 -10.48%
EPS 4.01 4.85 -1.97 -4.41 12.83 13.16 -71.65 -
DPS 0.00 0.00 10.53 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.46 2.55 2.60 2.62 4.28 4.70 -9.92%
Adjusted Per Share Value based on latest NOSH - 513,799
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 77.30 76.64 67.11 48.37 85.90 113.91 71.09 1.40%
EPS 3.92 4.73 -1.92 -4.30 12.50 6.07 -33.04 -
DPS 0.00 0.00 10.27 0.00 0.00 0.00 0.00 -
NAPS 2.4462 2.3975 2.4852 2.5339 2.5534 1.9738 2.1675 2.03%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.87 0.45 0.62 0.80 0.845 0.52 1.25 -
P/RPS 1.10 0.57 0.90 1.61 0.96 0.21 0.81 5.23%
P/EPS 21.65 9.27 -31.40 -18.14 6.59 3.95 -1.74 -
EY 4.62 10.78 -3.18 -5.51 15.18 25.32 -57.32 -
DY 0.00 0.00 16.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.18 0.24 0.31 0.32 0.12 0.27 4.41%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 24/11/22 30/11/21 26/11/20 28/11/19 28/11/18 23/11/17 -
Price 0.745 0.52 0.625 0.80 0.99 0.455 1.14 -
P/RPS 0.94 0.66 0.91 1.61 1.12 0.18 0.74 4.06%
P/EPS 18.54 10.72 -31.66 -18.14 7.72 3.46 -1.59 -
EY 5.39 9.33 -3.16 -5.51 12.95 28.94 -62.85 -
DY 0.00 0.00 16.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.21 0.25 0.31 0.38 0.11 0.24 3.78%

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