[NAIM] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -28.32%
YoY- 32.77%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 117,145 155,405 179,648 143,388 98,452 300,816 260,189 -12.44%
PBT 52,152 7,497 17,574 -12,869 -20,471 16,689 -2,737 -
Tax -2,489 -2,913 -3,640 -2,242 -1,657 -3,617 -3,288 -4.52%
NP 49,663 4,584 13,934 -15,111 -22,128 13,072 -6,025 -
-
NP to SH 49,281 4,428 13,664 -14,739 -21,922 11,875 -6,925 -
-
Tax Rate 4.77% 38.86% 20.71% - - 21.67% - -
Total Cost 67,482 150,821 165,714 158,499 120,580 287,744 266,214 -20.42%
-
Net Worth 1,321,961 1,246,850 1,221,812 1,306,939 1,301,931 1,271,887 990,425 4.92%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,321,961 1,246,850 1,221,812 1,306,939 1,301,931 1,271,887 990,425 4.92%
NOSH 513,799 513,799 513,799 513,799 513,799 513,799 250,000 12.74%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 42.39% 2.95% 7.76% -10.54% -22.48% 4.35% -2.32% -
ROE 3.73% 0.36% 1.12% -1.13% -1.68% 0.93% -0.70% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 23.39 31.03 35.88 28.64 19.66 60.07 109.81 -22.70%
EPS 9.84 0.88 2.73 -2.94 -4.38 2.37 -2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.49 2.44 2.61 2.60 2.54 4.18 -7.36%
Adjusted Per Share Value based on latest NOSH - 513,799
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 22.80 30.25 34.96 27.91 19.16 58.55 50.64 -12.44%
EPS 9.59 0.86 2.66 -2.87 -4.27 2.31 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5729 2.4267 2.378 2.5437 2.5339 2.4755 1.9277 4.92%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.42 0.62 0.48 0.725 0.815 0.855 0.645 -
P/RPS 6.07 2.00 1.34 2.53 4.15 1.42 0.59 47.42%
P/EPS 14.43 70.11 17.59 -24.63 -18.62 36.05 -22.07 -
EY 6.93 1.43 5.68 -4.06 -5.37 2.77 -4.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.25 0.20 0.28 0.31 0.34 0.15 23.77%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 29/08/23 25/08/22 28/09/21 27/08/20 29/08/19 30/08/18 -
Price 1.19 0.86 0.52 0.625 0.83 1.00 0.69 -
P/RPS 5.09 2.77 1.45 2.18 4.22 1.66 0.63 41.60%
P/EPS 12.09 97.25 19.06 -21.23 -18.96 42.17 -23.61 -
EY 8.27 1.03 5.25 -4.71 -5.27 2.37 -4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.21 0.24 0.32 0.39 0.17 17.59%

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