[NADIBHD] QoQ 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- 14.41%
YoY- -25.93%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
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 40,092 55,143 74,263 75,460 71,019 68,890 89,169 -41.33%
PBT 1,644 5,539 6,080 9,260 9,803 9,742 7,692 -64.28%
Tax -952 -1,838 -1,556 -1,341 -2,795 -3,333 -2,736 -50.56%
NP 692 3,701 4,524 7,919 7,008 6,409 4,956 -73.11%
-
NP to SH 1,608 3,947 4,363 7,869 6,878 6,178 4,623 -50.57%
-
Tax Rate 57.91% 33.18% 25.59% 14.48% 28.51% 34.21% 35.57% -
Total Cost 39,400 51,442 69,739 67,541 64,011 62,481 84,213 -39.76%
-
Net Worth 444,269 444,269 444,269 436,739 429,209 426,549 380,060 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 - - 3,765 - 3,765 - - -
Div Payout % - - 86.29% - 54.74% - - -
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 444,269 444,269 444,269 436,739 429,209 426,549 380,060 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 1.73% 6.71% 6.09% 10.49% 9.87% 9.30% 5.56% -
ROE 0.36% 0.89% 0.98% 1.80% 1.60% 1.45% 1.22% -
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 5.32 7.32 9.86 10.02 9.43 9.21 14.55 -48.89%
EPS 0.21 0.52 0.58 1.05 0.91 0.83 0.75 -57.23%
DPS 0.00 0.00 0.50 0.00 0.50 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 5.28 7.27 9.79 9.94 9.36 9.08 11.75 -41.36%
EPS 0.21 0.52 0.57 1.04 0.91 0.81 0.61 -50.91%
DPS 0.00 0.00 0.50 0.00 0.50 0.00 0.00 -
NAPS 0.5854 0.5854 0.5854 0.5755 0.5655 0.562 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 5.54 3.14 2.89 2.39 2.70 2.82 0.00 -
P/EPS 138.14 43.88 49.19 22.97 27.92 31.49 0.00 -
EY 0.72 2.28 2.03 4.35 3.58 3.18 0.00 -
DY 0.00 0.00 1.75 0.00 1.96 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 4.70 3.69 2.64 2.89 2.70 2.82 1.86 85.62%
P/EPS 117.07 51.51 44.87 27.75 27.92 31.49 35.80 120.47%
EY 0.85 1.94 2.23 3.60 3.58 3.18 2.79 -54.75%
DY 0.00 0.00 1.92 0.00 1.96 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