[NAIM] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -120.85%
YoY- 25.94%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 80,905 68,521 99,167 83,915 68,419 141,633 143,993 -9.15%
PBT 3,944 -6,770 9,626 -10,895 -14,243 5,712 -12,979 -
Tax -1,089 -1,203 -2,488 -893 -1,231 -3,516 -2,696 -14.01%
NP 2,855 -7,973 7,138 -11,788 -15,474 2,196 -15,675 -
-
NP to SH 2,992 -8,166 6,900 -11,486 -15,510 1,698 -16,083 -
-
Tax Rate 27.61% - 25.85% - - 61.55% - -
Total Cost 78,050 76,494 92,029 95,703 83,893 139,437 159,668 -11.23%
-
Net Worth 1,281,902 1,226,820 1,206,790 1,306,939 1,311,946 1,256,864 976,209 4.64%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,281,902 1,226,820 1,206,790 1,306,939 1,311,946 1,256,864 976,209 4.64%
NOSH 513,799 513,799 513,799 513,799 513,799 513,799 250,000 12.74%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.53% -11.64% 7.20% -14.05% -22.62% 1.55% -10.89% -
ROE 0.23% -0.67% 0.57% -0.88% -1.18% 0.14% -1.65% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 16.16 13.68 19.80 16.76 13.66 28.28 60.77 -19.79%
EPS 0.60 -1.63 1.38 -2.29 -3.10 0.34 -6.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.56 2.45 2.41 2.61 2.62 2.51 4.12 -7.61%
Adjusted Per Share Value based on latest NOSH - 513,799
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 15.75 13.34 19.30 16.33 13.32 27.57 28.03 -9.15%
EPS 0.58 -1.59 1.34 -2.24 -3.02 0.33 -3.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4949 2.3877 2.3488 2.5437 2.5534 2.4462 1.90 4.64%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.825 0.53 0.54 0.83 0.555 1.16 0.985 -
P/RPS 5.11 3.87 2.73 4.95 4.06 4.10 1.62 21.08%
P/EPS 138.07 -32.50 39.19 -36.18 -17.92 342.09 -14.51 -
EY 0.72 -3.08 2.55 -2.76 -5.58 0.29 -6.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.22 0.22 0.32 0.21 0.46 0.24 4.90%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 25/05/23 26/05/22 27/05/21 25/06/20 24/05/19 28/05/18 -
Price 1.20 0.525 0.52 0.735 0.81 0.75 0.645 -
P/RPS 7.43 3.84 2.63 4.39 5.93 2.65 1.06 38.29%
P/EPS 200.83 -32.19 37.74 -32.04 -26.15 221.18 -9.50 -
EY 0.50 -3.11 2.65 -3.12 -3.82 0.45 -10.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.21 0.22 0.28 0.31 0.30 0.16 19.65%

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