[NADIBHD] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -81.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 289,631 215,369 139,909 68,890 300,092 210,923 121,646 78.02%
PBT 34,885 28,805 19,544 9,742 45,679 37,987 23,586 29.72%
Tax -9,024 -7,469 -6,127 -3,333 -12,843 -10,107 -6,262 27.49%
NP 25,861 21,336 13,417 6,409 32,836 27,880 17,324 30.52%
-
NP to SH 25,288 20,925 13,055 6,178 32,632 28,009 17,385 28.29%
-
Tax Rate 25.87% 25.93% 31.35% 34.21% 28.12% 26.61% 26.55% -
Total Cost 263,770 194,033 126,492 62,481 267,256 183,043 104,322 85.28%
-
Net Worth 444,269 436,739 429,209 426,549 380,060 373,930 0 -
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 7,530 3,765 3,765 - - - - -
Div Payout % 29.78% 17.99% 28.84% - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 444,269 436,739 429,209 426,549 380,060 373,930 0 -
NOSH 753,000 753,000 753,000 753,000 613,000 613,000 612,147 14.76%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.93% 9.91% 9.59% 9.30% 10.94% 13.22% 14.24% -
ROE 5.69% 4.79% 3.04% 1.45% 8.59% 7.49% 0.00% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 38.46 28.60 18.58 9.21 48.95 34.41 19.87 55.12%
EPS 3.36 2.78 1.74 0.83 5.32 4.59 2.84 11.82%
DPS 1.00 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.57 0.57 0.62 0.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 753,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 38.16 28.38 18.43 9.08 39.54 27.79 16.03 78.00%
EPS 3.33 2.76 1.72 0.81 4.30 3.69 2.29 28.26%
DPS 0.99 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.5854 0.5755 0.5655 0.562 0.5008 0.4927 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 - - - -
Price 0.285 0.24 0.255 0.26 0.00 0.00 0.00 -
P/RPS 0.74 0.84 1.37 2.82 0.00 0.00 0.00 -
P/EPS 8.49 8.64 14.71 31.49 0.00 0.00 0.00 -
EY 11.78 11.58 6.80 3.18 0.00 0.00 0.00 -
DY 3.51 2.08 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.41 0.45 0.46 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 25/11/19 26/08/19 29/05/19 27/02/19 04/01/19 - -
Price 0.26 0.29 0.255 0.26 0.27 0.00 0.00 -
P/RPS 0.68 1.01 1.37 2.82 0.55 0.00 0.00 -
P/EPS 7.74 10.44 14.71 31.49 5.07 0.00 0.00 -
EY 12.92 9.58 6.80 3.18 19.72 0.00 0.00 -
DY 3.85 1.72 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.45 0.46 0.44 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