[NADIBHD] QoQ TTM 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- -8.82%
YoY- 7.83%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 206,902 225,492 244,958 275,885 289,632 304,538 318,355 -24.87%
PBT 16,203 15,830 22,523 30,682 34,885 36,497 41,637 -46.54%
Tax -5,017 -5,828 -5,687 -7,530 -9,025 -10,205 -12,708 -46.03%
NP 11,186 10,002 16,836 23,152 25,860 26,292 28,929 -46.77%
-
NP to SH 12,508 11,095 17,787 23,057 25,288 25,548 28,303 -41.83%
-
Tax Rate 30.96% 36.82% 25.25% 24.54% 25.87% 27.96% 30.52% -
Total Cost 195,716 215,490 228,122 252,733 263,772 278,246 289,426 -22.86%
-
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 7,530 7,530 3,765 3,765 0.00%
Div Payout % 30.10% 33.93% 21.17% 32.66% 29.78% 14.74% 13.30% -
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 5.41% 4.44% 6.87% 8.39% 8.93% 8.63% 9.09% -
ROE 2.77% 2.50% 4.00% 5.19% 5.69% 5.85% 6.59% -
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 27.48 29.95 32.53 36.64 38.46 40.44 42.28 -24.86%
EPS 1.66 1.47 2.36 3.06 3.36 3.39 3.76 -41.87%
DPS 0.50 0.50 0.50 1.00 1.00 0.50 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 27.26 29.71 32.28 36.35 38.16 40.13 41.95 -24.87%
EPS 1.65 1.46 2.34 3.04 3.33 3.37 3.73 -41.79%
DPS 0.50 0.50 0.50 0.99 0.99 0.50 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 1.15 0.80 0.91 0.63 0.74 0.59 0.60 53.99%
P/EPS 18.96 16.29 12.49 7.51 8.49 7.07 6.78 97.87%
EY 5.27 6.14 8.01 13.31 11.78 14.14 14.74 -49.46%
DY 1.59 2.08 1.69 4.35 3.51 2.08 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 1.11 0.85 0.77 0.74 0.68 0.72 0.60 50.41%
P/EPS 18.36 17.31 10.58 8.82 7.74 8.55 6.78 93.69%
EY 5.45 5.78 9.45 11.34 12.92 11.70 14.74 -48.32%
DY 1.64 1.96 2.00 3.70 3.85 1.72 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