[NADIBHD] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -9.53%
YoY- -36.11%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 55,673 55,994 40,092 55,143 74,263 75,460 71,019 -14.91%
PBT 6,453 2,567 1,644 5,539 6,080 9,260 9,803 -24.23%
Tax -745 -1,482 -952 -1,838 -1,556 -1,341 -2,795 -58.41%
NP 5,708 1,085 692 3,701 4,524 7,919 7,008 -12.73%
-
NP to SH 5,776 1,177 1,608 3,947 4,363 7,869 6,878 -10.94%
-
Tax Rate 11.55% 57.73% 57.91% 33.18% 25.59% 14.48% 28.51% -
Total Cost 49,965 54,909 39,400 51,442 69,739 67,541 64,011 -15.16%
-
Net Worth 451,800 444,269 444,269 444,269 444,269 436,739 429,209 3.46%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 3,765 - - - 3,765 - 3,765 0.00%
Div Payout % 65.18% - - - 86.29% - 54.74% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 451,800 444,269 444,269 444,269 444,269 436,739 429,209 3.46%
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 753,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.25% 1.94% 1.73% 6.71% 6.09% 10.49% 9.87% -
ROE 1.28% 0.26% 0.36% 0.89% 0.98% 1.80% 1.60% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.39 7.44 5.32 7.32 9.86 10.02 9.43 -14.93%
EPS 0.77 0.16 0.21 0.52 0.58 1.05 0.91 -10.49%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.50 0.00%
NAPS 0.60 0.59 0.59 0.59 0.59 0.58 0.57 3.46%
Adjusted Per Share Value based on latest NOSH - 753,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.34 7.38 5.28 7.27 9.79 9.94 9.36 -14.89%
EPS 0.76 0.16 0.21 0.52 0.57 1.04 0.91 -11.26%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.50 0.00%
NAPS 0.5953 0.5854 0.5854 0.5854 0.5854 0.5755 0.5655 3.46%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.315 0.24 0.295 0.23 0.285 0.24 0.255 -
P/RPS 4.26 3.23 5.54 3.14 2.89 2.39 2.70 35.34%
P/EPS 41.07 153.54 138.14 43.88 49.19 22.97 27.92 29.19%
EY 2.44 0.65 0.72 2.28 2.03 4.35 3.58 -22.46%
DY 1.59 0.00 0.00 0.00 1.75 0.00 1.96 -12.96%
P/NAPS 0.53 0.41 0.50 0.39 0.48 0.41 0.45 11.47%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/03/21 24/11/20 19/08/20 22/06/20 26/02/20 25/11/19 26/08/19 -
Price 0.305 0.255 0.25 0.27 0.26 0.29 0.255 -
P/RPS 4.13 3.43 4.70 3.69 2.64 2.89 2.70 32.58%
P/EPS 39.76 163.14 117.07 51.51 44.87 27.75 27.92 26.44%
EY 2.51 0.61 0.85 1.94 2.23 3.60 3.58 -20.99%
DY 1.64 0.00 0.00 0.00 1.92 0.00 1.96 -11.15%
P/NAPS 0.51 0.43 0.42 0.46 0.44 0.50 0.45 8.66%

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