[NADIBHD] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 25.36%
YoY- 125.58%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 214,842 274,926 275,168 207,742 190,470 279,818 243,292 -2.04%
PBT 8,674 17,008 26,378 43,322 14,366 39,088 47,172 -24.57%
Tax -7,762 -5,978 -10,016 -12,200 -5,580 -12,254 -12,524 -7.65%
NP 912 11,030 16,362 31,122 8,786 26,834 34,648 -45.42%
-
NP to SH 2,976 7,172 13,380 25,062 11,110 26,110 34,770 -33.58%
-
Tax Rate 89.49% 35.15% 37.97% 28.16% 38.84% 31.35% 26.55% -
Total Cost 213,930 263,896 258,806 176,620 181,684 252,984 208,644 0.41%
-
Net Worth 444,269 444,269 451,800 459,330 444,269 429,209 0 -
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - 7,530 - -
Div Payout % - - - - - 28.84% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 444,269 444,269 451,800 459,330 444,269 429,209 0 -
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 612,147 3.50%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 0.42% 4.01% 5.95% 14.98% 4.61% 9.59% 14.24% -
ROE 0.67% 1.61% 2.96% 5.46% 2.50% 6.08% 0.00% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 28.53 36.51 36.54 27.59 25.29 37.16 39.74 -5.36%
EPS 0.40 0.96 1.78 3.32 1.48 3.48 5.68 -35.71%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.59 0.59 0.60 0.61 0.59 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 753,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 28.31 36.22 36.26 27.37 25.10 36.87 32.06 -2.05%
EPS 0.39 0.94 1.76 3.30 1.46 3.44 4.58 -33.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.99 0.00 -
NAPS 0.5854 0.5854 0.5953 0.6052 0.5854 0.5655 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 - -
Price 0.29 0.315 0.275 0.29 0.295 0.255 0.00 -
P/RPS 1.02 0.86 0.75 1.05 1.17 0.69 0.00 -
P/EPS 73.38 33.07 15.48 8.71 19.99 7.35 0.00 -
EY 1.36 3.02 6.46 11.48 5.00 13.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 0.49 0.53 0.46 0.48 0.50 0.45 0.00 -
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 24/08/23 25/08/22 29/09/21 19/08/20 26/08/19 - -
Price 0.30 0.31 0.28 0.30 0.25 0.255 0.00 -
P/RPS 1.05 0.85 0.77 1.09 0.99 0.69 0.00 -
P/EPS 75.91 32.55 15.76 9.01 16.94 7.35 0.00 -
EY 1.32 3.07 6.35 11.09 5.90 13.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 0.51 0.53 0.47 0.49 0.42 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