[NADIBHD] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -0.3%
YoY- 75.09%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 232,970 216,219 199,256 200,683 215,538 205,463 206,902 8.25%
PBT 9,384 17,775 17,856 28,477 30,681 19,759 16,203 -30.58%
Tax -9,424 -9,845 -10,516 -5,959 -8,327 -6,265 -5,017 52.41%
NP -40 7,930 7,340 22,518 22,354 13,494 11,186 -
-
NP to SH -2,382 4,147 3,459 19,426 19,484 13,559 12,508 -
-
Tax Rate 100.43% 55.39% 58.89% 20.93% 27.14% 31.71% 30.96% -
Total Cost 233,010 208,289 191,916 178,165 193,184 191,969 195,716 12.36%
-
Net Worth 451,800 451,800 444,269 459,330 459,330 451,800 451,800 0.00%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - 3,765 3,765 3,765 3,765 -
Div Payout % - - - 19.38% 19.32% 27.77% 30.10% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 451,800 451,800 444,269 459,330 459,330 451,800 451,800 0.00%
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 753,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -0.02% 3.67% 3.68% 11.22% 10.37% 6.57% 5.41% -
ROE -0.53% 0.92% 0.78% 4.23% 4.24% 3.00% 2.77% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 30.94 28.71 26.46 26.65 28.62 27.29 27.48 8.25%
EPS -0.32 0.55 0.46 2.58 2.59 1.80 1.66 -
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.50 -
NAPS 0.60 0.60 0.59 0.61 0.61 0.60 0.60 0.00%
Adjusted Per Share Value based on latest NOSH - 753,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 30.70 28.49 26.25 26.44 28.40 27.07 27.26 8.26%
EPS -0.31 0.55 0.46 2.56 2.57 1.79 1.65 -
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.50 -
NAPS 0.5953 0.5953 0.5854 0.6052 0.6052 0.5953 0.5953 0.00%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.275 0.305 0.38 0.305 0.29 0.30 0.315 -
P/RPS 0.89 1.06 1.44 1.14 1.01 1.10 1.15 -15.74%
P/EPS -86.93 55.38 82.72 11.82 11.21 16.66 18.96 -
EY -1.15 1.81 1.21 8.46 8.92 6.00 5.27 -
DY 0.00 0.00 0.00 1.64 1.72 1.67 1.59 -
P/NAPS 0.46 0.51 0.64 0.50 0.48 0.50 0.53 -9.03%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 30/05/22 28/02/22 23/11/21 29/09/21 25/05/21 25/03/21 -
Price 0.28 0.28 0.31 0.35 0.30 0.315 0.305 -
P/RPS 0.91 0.98 1.17 1.31 1.05 1.15 1.11 -12.43%
P/EPS -88.51 50.84 67.48 13.57 11.59 17.49 18.36 -
EY -1.13 1.97 1.48 7.37 8.63 5.72 5.45 -
DY 0.00 0.00 0.00 1.43 1.67 1.59 1.64 -
P/NAPS 0.47 0.47 0.53 0.57 0.49 0.53 0.51 -5.31%

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