[NADIBHD] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -1.02%
YoY- 66.32%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 225,492 244,958 275,885 289,632 304,538 318,355 247,336 -5.96%
PBT 15,830 22,523 30,682 34,885 36,497 41,637 31,790 -37.09%
Tax -5,828 -5,687 -7,530 -9,025 -10,205 -12,708 -9,913 -29.75%
NP 10,002 16,836 23,152 25,860 26,292 28,929 21,877 -40.56%
-
NP to SH 11,095 17,787 23,057 25,288 25,548 28,303 21,382 -35.34%
-
Tax Rate 36.82% 25.25% 24.54% 25.87% 27.96% 30.52% 31.18% -
Total Cost 215,490 228,122 252,733 263,772 278,246 289,426 225,459 -2.96%
-
Net Worth 444,269 444,269 444,269 444,269 436,739 429,209 426,549 2.74%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 3,765 3,765 7,530 7,530 3,765 3,765 - -
Div Payout % 33.93% 21.17% 32.66% 29.78% 14.74% 13.30% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 444,269 444,269 444,269 444,269 436,739 429,209 426,549 2.74%
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 753,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 4.44% 6.87% 8.39% 8.93% 8.63% 9.09% 8.85% -
ROE 2.50% 4.00% 5.19% 5.69% 5.85% 6.59% 5.01% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 29.95 32.53 36.64 38.46 40.44 42.28 33.05 -6.33%
EPS 1.47 2.36 3.06 3.36 3.39 3.76 2.86 -35.75%
DPS 0.50 0.50 1.00 1.00 0.50 0.50 0.00 -
NAPS 0.59 0.59 0.59 0.59 0.58 0.57 0.57 2.31%
Adjusted Per Share Value based on latest NOSH - 753,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 29.95 32.53 36.64 38.46 40.44 42.28 32.85 -5.95%
EPS 1.47 2.36 3.06 3.36 3.39 3.76 2.84 -35.45%
DPS 0.50 0.50 1.00 1.00 0.50 0.50 0.00 -
NAPS 0.59 0.59 0.59 0.59 0.58 0.57 0.5665 2.73%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.24 0.295 0.23 0.285 0.24 0.255 0.26 -
P/RPS 0.80 0.91 0.63 0.74 0.59 0.60 0.79 0.83%
P/EPS 16.29 12.49 7.51 8.49 7.07 6.78 9.10 47.27%
EY 6.14 8.01 13.31 11.78 14.14 14.74 10.99 -32.09%
DY 2.08 1.69 4.35 3.51 2.08 1.96 0.00 -
P/NAPS 0.41 0.50 0.39 0.48 0.41 0.45 0.46 -7.36%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 19/08/20 22/06/20 26/02/20 25/11/19 26/08/19 - -
Price 0.255 0.25 0.27 0.26 0.29 0.255 0.00 -
P/RPS 0.85 0.77 0.74 0.68 0.72 0.60 0.00 -
P/EPS 17.31 10.58 8.82 7.74 8.55 6.78 0.00 -
EY 5.78 9.45 11.34 12.92 11.70 14.74 0.00 -
DY 1.96 2.00 3.70 3.85 1.72 1.96 0.00 -
P/NAPS 0.43 0.42 0.46 0.44 0.50 0.45 0.00 -

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