[NADIBHD] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
04-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 7.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 279,818 275,560 300,092 281,230 243,292 0 212,511 20.19%
PBT 39,088 38,968 45,679 50,649 47,172 0 66,957 -30.21%
Tax -12,254 -13,332 -12,843 -13,476 -12,524 0 -16,768 -18.91%
NP 26,834 25,636 32,836 37,173 34,648 0 50,189 -34.20%
-
NP to SH 26,110 24,712 32,632 37,345 34,770 0 49,760 -35.02%
-
Tax Rate 31.35% 34.21% 28.12% 26.61% 26.55% - 25.04% -
Total Cost 252,984 249,924 267,256 244,057 208,644 0 162,322 34.53%
-
Net Worth 429,209 424,272 380,060 373,930 0 0 355,428 13.43%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 7,530 - - - - - - -
Div Payout % 28.84% - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 429,209 424,272 380,060 373,930 0 0 355,428 13.43%
NOSH 753,000 753,000 613,000 613,000 612,147 612,807 612,807 14.76%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.59% 9.30% 10.94% 13.22% 14.24% 0.00% 23.62% -
ROE 6.08% 5.82% 8.59% 9.99% 0.00% 0.00% 14.00% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 37.16 37.02 48.95 45.88 39.74 0.00 34.68 4.72%
EPS 3.48 3.32 5.32 6.12 5.68 0.00 8.12 -43.24%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.57 0.62 0.61 0.00 0.00 0.58 -1.15%
Adjusted Per Share Value based on latest NOSH - 613,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 36.87 36.31 39.54 37.06 32.06 0.00 28.00 20.19%
EPS 3.44 3.26 4.30 4.92 4.58 0.00 6.56 -35.04%
DPS 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5655 0.559 0.5008 0.4927 0.00 0.00 0.4683 13.43%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 - - - - - -
Price 0.255 0.26 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.69 0.70 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.35 7.83 0.00 0.00 0.00 0.00 0.00 -
EY 13.60 12.77 0.00 0.00 0.00 0.00 0.00 -
DY 3.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 29/05/19 27/02/19 04/01/19 - - - -
Price 0.255 0.26 0.27 0.00 0.00 0.00 0.00 -
P/RPS 0.69 0.70 0.55 0.00 0.00 0.00 0.00 -
P/EPS 7.35 7.83 5.07 0.00 0.00 0.00 0.00 -
EY 13.60 12.77 19.72 0.00 0.00 0.00 0.00 -
DY 3.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.44 0.00 0.00 0.00 0.00 -

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