[NADIBHD] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -71.7%
YoY- -86.13%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 190,591 213,125 178,986 145,011 151,229 215,369 210,923 -1.67%
PBT 12,307 11,849 10,045 22,023 9,750 28,805 37,987 -17.11%
Tax -6,508 -6,121 -7,078 -5,213 -4,272 -7,469 -10,107 -7.06%
NP 5,799 5,728 2,967 16,810 5,478 21,336 27,880 -23.00%
-
NP to SH 5,815 3,471 1,893 13,650 6,732 20,925 28,009 -23.03%
-
Tax Rate 52.88% 51.66% 70.46% 23.67% 43.82% 25.93% 26.61% -
Total Cost 184,792 207,397 176,019 128,201 145,751 194,033 183,043 0.15%
-
Net Worth 453,116 444,269 444,269 459,330 444,269 436,739 373,930 3.25%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - 3,765 - -
Div Payout % - - - - - 17.99% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 453,116 444,269 444,269 459,330 444,269 436,739 373,930 3.25%
NOSH 755,194 753,000 753,000 753,000 753,000 753,000 613,000 3.53%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 3.04% 2.69% 1.66% 11.59% 3.62% 9.91% 13.22% -
ROE 1.28% 0.78% 0.43% 2.97% 1.52% 4.79% 7.49% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 25.24 28.30 23.77 19.26 20.08 28.60 34.41 -5.02%
EPS 0.77 0.46 0.25 1.81 0.89 2.78 4.59 -25.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.60 0.59 0.59 0.61 0.59 0.58 0.61 -0.27%
Adjusted Per Share Value based on latest NOSH - 753,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 25.11 28.08 23.58 19.11 19.93 28.38 27.79 -1.67%
EPS 0.77 0.46 0.25 1.80 0.89 2.76 3.69 -22.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.597 0.5854 0.5854 0.6052 0.5854 0.5755 0.4927 3.24%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 - -
Price 0.27 0.30 0.275 0.305 0.24 0.24 0.00 -
P/RPS 1.07 1.06 1.16 1.58 1.20 0.84 0.00 -
P/EPS 35.06 65.08 109.39 16.83 26.84 8.64 0.00 -
EY 2.85 1.54 0.91 5.94 3.73 11.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 0.45 0.51 0.47 0.50 0.41 0.41 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 23/11/23 24/11/22 23/11/21 24/11/20 25/11/19 04/01/19 -
Price 0.29 0.275 0.275 0.35 0.255 0.29 0.00 -
P/RPS 1.15 0.97 1.16 1.82 1.27 1.01 0.00 -
P/EPS 37.66 59.66 109.39 19.31 28.52 10.44 0.00 -
EY 2.66 1.68 0.91 5.18 3.51 9.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.72 0.00 -
P/NAPS 0.48 0.47 0.47 0.57 0.43 0.50 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