[NAIM] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 55.2%
YoY- -1662.55%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 403,558 79,765 142,982 92,237 142,889 196,976 186,632 13.70%
PBT 115,264 8,759 47,549 -32,568 -3,990 -20,341 40,368 19.08%
Tax -47,336 -471 -9,074 -8,568 1,615 -2,199 16,740 -
NP 67,928 8,288 38,475 -41,136 -2,375 -22,540 57,108 2.93%
-
NP to SH 71,655 8,173 41,266 -41,420 -2,350 -23,212 56,480 4.04%
-
Tax Rate 41.07% 5.38% 19.08% - - - -41.47% -
Total Cost 335,630 71,477 104,507 133,373 145,264 219,516 129,524 17.18%
-
Net Worth 1,316,954 1,311,946 1,116,006 1,068,617 1,246,325 1,238,762 1,194,040 1.64%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 49,573 - - - - - 8,291 34.68%
Div Payout % 69.18% - - - - - 14.68% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,316,954 1,311,946 1,116,006 1,068,617 1,246,325 1,238,762 1,194,040 1.64%
NOSH 513,799 513,799 513,799 250,000 250,000 236,857 236,912 13.75%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 16.83% 10.39% 26.91% -44.60% -1.66% -11.44% 30.60% -
ROE 5.44% 0.62% 3.70% -3.88% -0.19% -1.87% 4.73% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 80.59 15.93 60.34 38.93 60.30 83.16 78.78 0.37%
EPS 14.31 1.63 17.42 -17.48 -0.99 -9.80 23.84 -8.14%
DPS 9.90 0.00 0.00 0.00 0.00 0.00 3.50 18.90%
NAPS 2.63 2.62 4.71 4.51 5.26 5.23 5.04 -10.26%
Adjusted Per Share Value based on latest NOSH - 250,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 80.62 15.94 28.57 18.43 28.55 39.35 37.29 13.69%
EPS 14.32 1.63 8.24 -8.27 -0.47 -4.64 11.28 4.05%
DPS 9.90 0.00 0.00 0.00 0.00 0.00 1.66 34.62%
NAPS 2.631 2.621 2.2296 2.1349 2.4899 2.4748 2.3855 1.64%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.795 1.07 0.445 1.42 1.90 2.46 2.98 -
P/RPS 0.99 6.72 0.74 3.65 3.15 2.96 3.78 -19.99%
P/EPS 5.56 65.56 2.56 -8.12 -191.57 -25.10 12.50 -12.61%
EY 18.00 1.53 39.14 -12.31 -0.52 -3.98 8.00 14.45%
DY 12.45 0.00 0.00 0.00 0.00 0.00 1.17 48.25%
P/NAPS 0.30 0.41 0.09 0.31 0.36 0.47 0.59 -10.65%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 27/02/20 26/02/19 28/02/18 23/02/17 29/02/16 02/03/15 -
Price 0.795 1.20 0.90 1.01 1.65 2.58 3.12 -
P/RPS 0.99 7.53 1.49 2.59 2.74 3.10 3.96 -20.61%
P/EPS 5.56 73.52 5.17 -5.78 -166.36 -26.33 13.09 -13.28%
EY 18.00 1.36 19.35 -17.31 -0.60 -3.80 7.64 15.33%
DY 12.45 0.00 0.00 0.00 0.00 0.00 1.12 49.33%
P/NAPS 0.30 0.46 0.19 0.22 0.31 0.49 0.62 -11.38%

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