[NATGATE] QoQ Quarter Result on 30-Sep-2024 [#3]

Stock
[NATGATE] NATIONGATE HOLDINGS BERHAD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 63.24%
YoY- 169.62%
Quarter Report
Latest QR
Upcoming QR
NATGATE's Result
NATGATE's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,352,465 679,710 207,009 171,577 165,581 143,731 157,407 317.86%
PBT 93,211 36,250 22,331 17,988 20,959 16,134 15,458 230.20%
Tax -31,946 -6,437 -1,476 -1,952 -3,681 -1,811 -2,170 497.73%
NP 61,265 29,813 20,855 16,036 17,278 14,323 13,288 176.24%
-
NP to SH 46,585 28,538 21,007 15,922 17,278 14,323 13,288 130.24%
-
Tax Rate 34.27% 17.76% 6.61% 10.85% 17.56% 11.22% 14.04% -
Total Cost 1,291,200 649,897 186,154 155,541 148,303 129,408 144,119 329.64%
-
Net Worth 910,111 472,649 442,992 422,045 404,624 413,127 404,002 71.59%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 5,681 5,184 5,184 5,184 5,184 5,184 5,184 6.27%
Div Payout % 12.20% 18.17% 24.68% 32.56% 30.01% 36.20% 39.02% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 910,111 472,649 442,992 422,045 404,624 413,127 404,002 71.59%
NOSH 2,272,439 2,073,933 2,073,933 2,073,933 2,073,933 2,073,933 2,073,933 6.26%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 4.53% 4.39% 10.07% 9.35% 10.43% 9.97% 8.44% -
ROE 5.12% 6.04% 4.74% 3.77% 4.27% 3.47% 3.29% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 59.52 32.77 9.98 8.27 7.98 6.93 7.59 293.23%
EPS 2.05 1.38 1.01 0.77 0.83 0.69 0.64 116.83%
DPS 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.00%
NAPS 0.4005 0.2279 0.2136 0.2035 0.1951 0.1992 0.1948 61.47%
Adjusted Per Share Value based on latest NOSH - 2,272,439
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 59.41 29.86 9.09 7.54 7.27 6.31 6.91 318.04%
EPS 2.05 1.25 0.92 0.70 0.76 0.63 0.58 131.50%
DPS 0.25 0.23 0.23 0.23 0.23 0.23 0.23 5.70%
NAPS 0.3998 0.2076 0.1946 0.1854 0.1777 0.1815 0.1775 71.57%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.73 1.83 1.56 1.51 1.33 1.40 1.25 -
P/RPS 2.91 5.58 15.63 18.25 16.66 20.20 16.47 -68.41%
P/EPS 84.39 132.99 154.01 196.69 159.64 202.72 195.09 -42.71%
EY 1.18 0.75 0.65 0.51 0.63 0.49 0.51 74.66%
DY 0.14 0.14 0.16 0.17 0.19 0.18 0.20 -21.11%
P/NAPS 4.32 8.03 7.30 7.42 6.82 7.03 6.42 -23.15%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 29/08/24 31/05/24 29/02/24 14/11/23 29/08/23 24/05/23 -
Price 2.35 1.77 1.85 1.41 1.21 1.57 1.18 -
P/RPS 3.95 5.40 18.53 17.04 15.16 22.65 15.55 -59.79%
P/EPS 114.63 128.63 182.64 183.66 145.24 227.33 184.17 -27.03%
EY 0.87 0.78 0.55 0.54 0.69 0.44 0.54 37.31%
DY 0.11 0.14 0.14 0.18 0.21 0.16 0.21 -34.94%
P/NAPS 5.87 7.77 8.66 6.93 6.20 7.88 6.06 -2.09%

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