[NADIBHD] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -26.8%
YoY- -85.04%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 50,167 53,704 55,673 55,994 40,092 55,143 74,263 -23.02%
PBT 12,566 9,095 6,453 2,567 1,644 5,539 6,080 62.32%
Tax -3,014 -3,086 -745 -1,482 -952 -1,838 -1,556 55.45%
NP 9,552 6,009 5,708 1,085 692 3,701 4,524 64.65%
-
NP to SH 7,533 4,998 5,776 1,177 1,608 3,947 4,363 43.96%
-
Tax Rate 23.99% 33.93% 11.55% 57.73% 57.91% 33.18% 25.59% -
Total Cost 40,615 47,695 49,965 54,909 39,400 51,442 69,739 -30.28%
-
Net Worth 459,330 451,800 451,800 444,269 444,269 444,269 444,269 2.24%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 3,765 - - - 3,765 -
Div Payout % - - 65.18% - - - 86.29% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 459,330 451,800 451,800 444,269 444,269 444,269 444,269 2.24%
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 753,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 19.04% 11.19% 10.25% 1.94% 1.73% 6.71% 6.09% -
ROE 1.64% 1.11% 1.28% 0.26% 0.36% 0.89% 0.98% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.66 7.13 7.39 7.44 5.32 7.32 9.86 -23.03%
EPS 1.00 0.66 0.77 0.16 0.21 0.52 0.58 43.83%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.61 0.60 0.60 0.59 0.59 0.59 0.59 2.24%
Adjusted Per Share Value based on latest NOSH - 753,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.61 7.08 7.34 7.38 5.28 7.27 9.79 -23.05%
EPS 0.99 0.66 0.76 0.16 0.21 0.52 0.57 44.53%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.6052 0.5953 0.5953 0.5854 0.5854 0.5854 0.5854 2.24%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.29 0.30 0.315 0.24 0.295 0.23 0.285 -
P/RPS 4.35 4.21 4.26 3.23 5.54 3.14 2.89 31.37%
P/EPS 28.99 45.20 41.07 153.54 138.14 43.88 49.19 -29.72%
EY 3.45 2.21 2.44 0.65 0.72 2.28 2.03 42.45%
DY 0.00 0.00 1.59 0.00 0.00 0.00 1.75 -
P/NAPS 0.48 0.50 0.53 0.41 0.50 0.39 0.48 0.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/09/21 25/05/21 25/03/21 24/11/20 19/08/20 22/06/20 26/02/20 -
Price 0.30 0.315 0.305 0.255 0.25 0.27 0.26 -
P/RPS 4.50 4.42 4.13 3.43 4.70 3.69 2.64 42.74%
P/EPS 29.99 47.46 39.76 163.14 117.07 51.51 44.87 -23.57%
EY 3.33 2.11 2.51 0.61 0.85 1.94 2.23 30.67%
DY 0.00 0.00 1.64 0.00 0.00 0.00 1.92 -
P/NAPS 0.49 0.53 0.51 0.43 0.42 0.46 0.44 7.44%

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