[NADIBHD] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 6.86%
YoY- -25.29%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 190,470 220,572 289,631 287,158 279,818 275,560 300,092 -26.16%
PBT 14,366 22,156 34,885 38,406 39,088 38,968 45,679 -53.78%
Tax -5,580 -7,352 -9,024 -9,958 -12,254 -13,332 -12,843 -42.66%
NP 8,786 14,804 25,861 28,448 26,834 25,636 32,836 -58.50%
-
NP to SH 11,110 15,788 25,288 27,900 26,110 24,712 32,632 -51.27%
-
Tax Rate 38.84% 33.18% 25.87% 25.93% 31.35% 34.21% 28.12% -
Total Cost 181,684 205,768 263,770 258,710 252,984 249,924 267,256 -22.70%
-
Net Worth 444,269 444,269 444,269 436,739 429,209 424,272 380,060 10.97%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 7,530 5,020 7,530 - - -
Div Payout % - - 29.78% 17.99% 28.84% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 444,269 444,269 444,269 436,739 429,209 424,272 380,060 10.97%
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 613,000 14.71%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.61% 6.71% 8.93% 9.91% 9.59% 9.30% 10.94% -
ROE 2.50% 3.55% 5.69% 6.39% 6.08% 5.82% 8.59% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 25.29 29.29 38.46 38.14 37.16 37.02 48.95 -35.63%
EPS 1.48 2.08 3.36 3.71 3.48 3.32 5.32 -57.41%
DPS 0.00 0.00 1.00 0.67 1.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.58 0.57 0.57 0.62 -3.25%
Adjusted Per Share Value based on latest NOSH - 753,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 25.10 29.06 38.16 37.84 36.87 36.31 39.54 -26.15%
EPS 1.46 2.08 3.33 3.68 3.44 3.26 4.30 -51.36%
DPS 0.00 0.00 0.99 0.66 0.99 0.00 0.00 -
NAPS 0.5854 0.5854 0.5854 0.5755 0.5655 0.559 0.5008 10.97%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 - -
Price 0.295 0.23 0.285 0.24 0.255 0.26 0.00 -
P/RPS 1.17 0.79 0.74 0.63 0.69 0.70 0.00 -
P/EPS 19.99 10.97 8.49 6.48 7.35 7.83 0.00 -
EY 5.00 9.12 11.78 15.44 13.60 12.77 0.00 -
DY 0.00 0.00 3.51 2.78 3.92 0.00 0.00 -
P/NAPS 0.50 0.39 0.48 0.41 0.45 0.46 0.00 -
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 19/08/20 22/06/20 26/02/20 25/11/19 26/08/19 29/05/19 27/02/19 -
Price 0.25 0.27 0.26 0.29 0.255 0.26 0.27 -
P/RPS 0.99 0.92 0.68 0.76 0.69 0.70 0.55 48.02%
P/EPS 16.94 12.88 7.74 7.83 7.35 7.83 5.07 123.66%
EY 5.90 7.77 12.92 12.78 13.60 12.77 19.72 -55.29%
DY 0.00 0.00 3.85 2.30 3.92 0.00 0.00 -
P/NAPS 0.42 0.46 0.44 0.50 0.45 0.46 0.44 -3.05%

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