[NAIM] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -89.5%
YoY- 110.56%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 396,668 335,660 273,676 566,532 575,972 454,116 556,016 -5.47%
PBT 38,504 -43,580 -56,972 22,848 -51,916 -27,128 23,348 8.69%
Tax -9,952 -3,572 -4,924 -14,064 -10,784 -12,304 -18,340 -9.68%
NP 28,552 -47,152 -61,896 8,784 -62,700 -39,432 5,008 33.64%
-
NP to SH 27,600 -45,944 -62,040 6,792 -64,332 -40,008 3,588 40.47%
-
Tax Rate 25.85% - - 61.55% - - 78.55% -
Total Cost 368,116 382,812 335,572 557,748 638,672 493,548 551,008 -6.49%
-
Net Worth 1,206,790 1,306,939 1,311,946 1,256,864 976,209 1,232,108 1,220,392 -0.18%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,206,790 1,306,939 1,311,946 1,256,864 976,209 1,232,108 1,220,392 -0.18%
NOSH 513,799 513,799 513,799 513,799 250,000 250,000 236,052 13.83%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 7.20% -14.05% -22.62% 1.55% -10.89% -8.68% 0.90% -
ROE 2.29% -3.52% -4.73% 0.54% -6.59% -3.25% 0.29% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 79.22 67.03 54.65 113.14 243.08 191.66 235.55 -16.60%
EPS 5.52 -9.16 -12.40 1.36 -27.16 -16.88 1.52 23.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.61 2.62 2.51 4.12 5.20 5.17 -11.93%
Adjusted Per Share Value based on latest NOSH - 513,799
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 79.25 67.06 54.68 113.18 115.07 90.72 111.08 -5.46%
EPS 5.51 -9.18 -12.39 1.36 -12.85 -7.99 0.72 40.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.411 2.611 2.621 2.511 1.9503 2.4615 2.4381 -0.18%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.54 0.83 0.555 1.16 0.985 1.52 2.52 -
P/RPS 0.68 1.24 1.02 1.03 0.41 0.79 1.07 -7.27%
P/EPS 9.80 -9.05 -4.48 85.52 -3.63 -9.00 165.79 -37.57%
EY 10.21 -11.05 -22.32 1.17 -27.56 -11.11 0.60 60.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.32 0.21 0.46 0.24 0.29 0.49 -12.48%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 27/05/21 25/06/20 24/05/19 28/05/18 29/05/17 26/05/16 -
Price 0.52 0.735 0.81 0.75 0.645 1.34 1.79 -
P/RPS 0.66 1.10 1.48 0.66 0.27 0.70 0.76 -2.32%
P/EPS 9.43 -8.01 -6.54 55.29 -2.38 -7.94 117.76 -34.33%
EY 10.60 -12.48 -15.30 1.81 -42.09 -12.60 0.85 52.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.28 0.31 0.30 0.16 0.26 0.35 -7.44%

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