[NADIBHD] QoQ Quarter Result on 30-Jun-2019 [#2]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 11.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 55,143 74,263 75,460 71,019 68,890 89,169 89,277 -27.45%
PBT 5,539 6,080 9,260 9,803 9,742 7,692 14,400 -47.07%
Tax -1,838 -1,556 -1,341 -2,795 -3,333 -2,736 -3,844 -38.82%
NP 3,701 4,524 7,919 7,008 6,409 4,956 10,556 -50.24%
-
NP to SH 3,947 4,363 7,869 6,878 6,178 4,623 10,624 -48.28%
-
Tax Rate 33.18% 25.59% 14.48% 28.51% 34.21% 35.57% 26.69% -
Total Cost 51,442 69,739 67,541 64,011 62,481 84,213 78,721 -24.67%
-
Net Worth 444,269 444,269 436,739 429,209 426,549 380,060 373,930 12.16%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 3,765 - 3,765 - - - -
Div Payout % - 86.29% - 54.74% - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 444,269 444,269 436,739 429,209 426,549 380,060 373,930 12.16%
NOSH 753,000 753,000 753,000 753,000 753,000 613,000 613,000 14.68%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 6.71% 6.09% 10.49% 9.87% 9.30% 5.56% 11.82% -
ROE 0.89% 0.98% 1.80% 1.60% 1.45% 1.22% 2.84% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 7.32 9.86 10.02 9.43 9.21 14.55 14.56 -36.74%
EPS 0.52 0.58 1.05 0.91 0.83 0.75 1.76 -55.60%
DPS 0.00 0.50 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.58 0.57 0.57 0.62 0.61 -2.19%
Adjusted Per Share Value based on latest NOSH - 753,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 7.32 9.86 10.02 9.43 9.15 11.84 11.86 -27.48%
EPS 0.52 0.58 1.05 0.91 0.82 0.61 1.41 -48.54%
DPS 0.00 0.50 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.58 0.57 0.5665 0.5047 0.4966 12.16%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 - - -
Price 0.23 0.285 0.24 0.255 0.26 0.00 0.00 -
P/RPS 3.14 2.89 2.39 2.70 2.82 0.00 0.00 -
P/EPS 43.88 49.19 22.97 27.92 31.49 0.00 0.00 -
EY 2.28 2.03 4.35 3.58 3.18 0.00 0.00 -
DY 0.00 1.75 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 0.39 0.48 0.41 0.45 0.46 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 22/06/20 26/02/20 25/11/19 26/08/19 29/05/19 27/02/19 04/01/19 -
Price 0.27 0.26 0.29 0.255 0.26 0.27 0.00 -
P/RPS 3.69 2.64 2.89 2.70 2.82 1.86 0.00 -
P/EPS 51.51 44.87 27.75 27.92 31.49 35.80 0.00 -
EY 1.94 2.23 3.60 3.58 3.18 2.79 0.00 -
DY 0.00 1.92 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.50 0.45 0.46 0.44 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