[NAIM] YoY TTM 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- 7.3%
YoY- 51.09%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 329,336 337,920 443,068 605,449 337,555 579,571 396,564 -3.04%
PBT 53,900 15,122 -48,109 106,092 42,657 97,368 -151,911 -
Tax -7,759 -5,161 -7,193 -51,233 -2,601 -16,517 -20,479 -14.92%
NP 46,141 9,961 -55,302 54,859 40,056 80,851 -172,390 -
-
NP to SH 46,192 9,743 -57,572 59,113 39,125 82,445 -173,536 -
-
Tax Rate 14.40% 34.13% - 48.29% 6.10% 16.96% - -
Total Cost 283,195 327,959 498,370 550,590 297,499 498,720 568,954 -10.96%
-
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 - - 39,558 49,573 - - - -
Div Payout % - - 0.00% 83.86% - - - -
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 14.01% 2.95% -12.48% 9.06% 11.87% 13.95% -43.47% -
ROE 3.60% 0.79% -4.77% 4.52% 2.98% 6.56% -17.78% -
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 65.77 67.48 88.48 120.91 67.41 115.74 167.37 -14.40%
EPS 9.22 1.95 -11.50 11.81 7.81 16.46 -73.24 -
DPS 0.00 0.00 7.90 9.90 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 65.80 67.51 88.52 120.96 67.44 115.79 79.23 -3.04%
EPS 9.23 1.95 -11.50 11.81 7.82 16.47 -34.67 -
DPS 0.00 0.00 7.90 9.90 0.00 0.00 0.00 -
NAPS 2.561 2.451 2.411 2.611 2.621 2.511 1.9503 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 1.25 0.79 0.61 0.69 0.82 1.00 0.59 13.31%
P/EPS 8.94 27.24 -4.70 7.03 7.10 7.05 -1.34 -
EY 11.18 3.67 -21.29 14.22 14.08 14.19 -74.35 -
DY 0.00 0.00 14.63 11.93 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 1.82 0.78 0.59 0.61 1.20 0.65 0.39 29.24%
P/EPS 13.01 26.98 -4.52 6.23 10.37 4.56 -0.88 -
EY 7.69 3.71 -22.11 16.06 9.65 21.95 -113.55 -
DY 0.00 0.00 15.19 13.47 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