[NADIBHD] YoY 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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 297,152 267,656 233,232 200,683 225,492 304,538 89,277 22.16%
PBT 17,960 7,853 5,876 28,477 15,830 36,497 14,400 3.74%
Tax -12,629 -7,684 -12,380 -5,959 -5,828 -10,205 -3,844 21.90%
NP 5,331 169 -6,504 22,518 10,002 26,292 10,556 -10.75%
-
NP to SH 4,611 -1,800 -8,298 19,426 11,095 25,548 10,624 -12.97%
-
Tax Rate 70.32% 97.85% 210.69% 20.93% 36.82% 27.96% 26.69% -
Total Cost 291,821 267,487 239,736 178,165 215,490 278,246 78,721 24.38%
-
Net Worth 455,368 444,269 444,269 459,330 444,269 436,739 373,930 3.33%
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 3,765 3,765 - -
Div Payout % - - - 19.38% 33.93% 14.74% - -
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 455,368 444,269 444,269 459,330 444,269 436,739 373,930 3.33%
NOSH 758,947 753,000 753,000 753,000 753,000 753,000 613,000 3.62%
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 1.79% 0.06% -2.79% 11.22% 4.44% 8.63% 11.82% -
ROE 1.01% -0.41% -1.87% 4.23% 2.50% 5.85% 2.84% -
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 39.15 35.55 30.97 26.65 29.95 40.44 14.56 17.90%
EPS 0.61 -0.24 -1.10 2.58 1.47 3.39 1.73 -15.93%
DPS 0.00 0.00 0.00 0.50 0.50 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 39.15 35.27 30.73 26.44 29.71 40.13 11.76 22.17%
EPS 0.61 -0.24 -1.09 2.56 1.46 3.37 1.40 -12.91%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.00 -
NAPS 0.60 0.5854 0.5854 0.6052 0.5854 0.5755 0.4927 3.33%
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 0.69 0.84 0.89 1.14 0.80 0.59 0.00 -
P/EPS 44.44 -125.50 -24.95 11.82 16.29 7.07 0.00 -
EY 2.25 -0.80 -4.01 8.46 6.14 14.14 0.00 -
DY 0.00 0.00 0.00 1.64 2.08 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 - -
Price 0.29 0.275 0.275 0.35 0.255 0.29 0.00 -
P/RPS 0.74 0.77 0.89 1.31 0.85 0.72 0.00 -
P/EPS 47.73 -115.04 -24.95 13.57 17.31 8.55 0.00 -
EY 2.10 -0.87 -4.01 7.37 5.78 11.70 0.00 -
DY 0.00 0.00 0.00 1.43 1.96 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