[NADIBHD] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 25.36%
YoY- 125.58%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 282,668 199,256 193,348 207,742 214,816 206,902 201,638 25.28%
PBT 36,056 17,855 29,364 43,322 36,380 16,204 13,000 97.52%
Tax -9,660 -10,514 -6,950 -12,200 -12,344 -5,018 -5,696 42.25%
NP 26,396 7,341 22,413 31,122 24,036 11,186 7,304 135.68%
-
NP to SH 22,744 3,460 18,200 25,062 19,992 12,508 8,976 85.96%
-
Tax Rate 26.79% 58.89% 23.67% 28.16% 33.93% 30.97% 43.82% -
Total Cost 256,272 191,915 170,934 176,620 190,780 195,716 194,334 20.27%
-
Net Worth 451,800 444,269 459,330 459,330 451,800 451,800 444,269 1.12%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - 3,765 - -
Div Payout % - - - - - 30.10% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 451,800 444,269 459,330 459,330 451,800 451,800 444,269 1.12%
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 753,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 9.34% 3.68% 11.59% 14.98% 11.19% 5.41% 3.62% -
ROE 5.03% 0.78% 3.96% 5.46% 4.42% 2.77% 2.02% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 37.54 26.46 25.68 27.59 28.53 27.48 26.78 25.27%
EPS 3.04 0.46 2.41 3.32 2.64 1.66 1.19 86.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.60 0.59 0.61 0.61 0.60 0.60 0.59 1.12%
Adjusted Per Share Value based on latest NOSH - 753,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 37.24 26.25 25.48 27.37 28.30 27.26 26.57 25.26%
EPS 3.00 0.46 2.40 3.30 2.63 1.65 1.18 86.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.5953 0.5854 0.6052 0.6052 0.5953 0.5953 0.5854 1.12%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.305 0.38 0.305 0.29 0.30 0.315 0.24 -
P/RPS 0.81 1.44 1.19 1.05 1.05 1.15 0.90 -6.78%
P/EPS 10.10 82.70 12.62 8.71 11.30 18.96 20.13 -36.88%
EY 9.90 1.21 7.92 11.48 8.85 5.27 4.97 58.38%
DY 0.00 0.00 0.00 0.00 0.00 1.59 0.00 -
P/NAPS 0.51 0.64 0.50 0.48 0.50 0.53 0.41 15.67%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 23/11/21 29/09/21 25/05/21 25/03/21 24/11/20 -
Price 0.28 0.31 0.35 0.30 0.315 0.305 0.255 -
P/RPS 0.75 1.17 1.36 1.09 1.10 1.11 0.95 -14.59%
P/EPS 9.27 67.47 14.48 9.01 11.86 18.36 21.39 -42.76%
EY 10.79 1.48 6.91 11.09 8.43 5.45 4.67 74.86%
DY 0.00 0.00 0.00 0.00 0.00 1.64 0.00 -
P/NAPS 0.47 0.53 0.57 0.49 0.53 0.51 0.43 6.11%

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