[NADIBHD] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -27.38%
YoY- 102.76%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 275,168 282,668 199,256 193,348 207,742 214,816 206,902 20.99%
PBT 26,378 36,056 17,855 29,364 43,322 36,380 16,204 38.50%
Tax -10,016 -9,660 -10,514 -6,950 -12,200 -12,344 -5,018 58.72%
NP 16,362 26,396 7,341 22,413 31,122 24,036 11,186 28.94%
-
NP to SH 13,380 22,744 3,460 18,200 25,062 19,992 12,508 4.60%
-
Tax Rate 37.97% 26.79% 58.89% 23.67% 28.16% 33.93% 30.97% -
Total Cost 258,806 256,272 191,915 170,934 176,620 190,780 195,716 20.53%
-
Net Worth 451,800 451,800 444,269 459,330 459,330 451,800 451,800 0.00%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - 3,765 -
Div Payout % - - - - - - 30.10% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 451,800 451,800 444,269 459,330 459,330 451,800 451,800 0.00%
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 753,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.95% 9.34% 3.68% 11.59% 14.98% 11.19% 5.41% -
ROE 2.96% 5.03% 0.78% 3.96% 5.46% 4.42% 2.77% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 36.54 37.54 26.46 25.68 27.59 28.53 27.48 20.98%
EPS 1.78 3.04 0.46 2.41 3.32 2.64 1.66 4.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.60 0.60 0.59 0.61 0.61 0.60 0.60 0.00%
Adjusted Per Share Value based on latest NOSH - 753,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 36.26 37.24 26.25 25.48 27.37 28.30 27.26 21.01%
EPS 1.76 3.00 0.46 2.40 3.30 2.63 1.65 4.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.5953 0.5953 0.5854 0.6052 0.6052 0.5953 0.5953 0.00%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.275 0.305 0.38 0.305 0.29 0.30 0.315 -
P/RPS 0.75 0.81 1.44 1.19 1.05 1.05 1.15 -24.85%
P/EPS 15.48 10.10 82.70 12.62 8.71 11.30 18.96 -12.67%
EY 6.46 9.90 1.21 7.92 11.48 8.85 5.27 14.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.59 -
P/NAPS 0.46 0.51 0.64 0.50 0.48 0.50 0.53 -9.03%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 30/05/22 28/02/22 23/11/21 29/09/21 25/05/21 25/03/21 -
Price 0.28 0.28 0.31 0.35 0.30 0.315 0.305 -
P/RPS 0.77 0.75 1.17 1.36 1.09 1.10 1.11 -21.68%
P/EPS 15.76 9.27 67.47 14.48 9.01 11.86 18.36 -9.70%
EY 6.35 10.79 1.48 6.91 11.09 8.43 5.45 10.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.64 -
P/NAPS 0.47 0.47 0.53 0.57 0.49 0.53 0.51 -5.31%

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