[NADIBHD] QoQ TTM 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- 32.37%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 275,885 289,632 304,538 318,355 247,336 178,446 89,277 112.01%
PBT 30,682 34,885 36,497 41,637 31,790 22,048 14,400 65.50%
Tax -7,530 -9,025 -10,205 -12,708 -9,913 -6,580 -3,844 56.49%
NP 23,152 25,860 26,292 28,929 21,877 15,468 10,556 68.72%
-
NP to SH 23,057 25,288 25,548 28,303 21,382 15,204 10,624 67.54%
-
Tax Rate 24.54% 25.87% 27.96% 30.52% 31.18% 29.84% 26.69% -
Total Cost 252,733 263,772 278,246 289,426 225,459 162,978 78,721 117.47%
-
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 7,530 7,530 3,765 3,765 - - - -
Div Payout % 32.66% 29.78% 14.74% 13.30% - - - -
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 8.39% 8.93% 8.63% 9.09% 8.85% 8.67% 11.82% -
ROE 5.19% 5.69% 5.85% 6.59% 5.01% 4.00% 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 36.64 38.46 40.44 42.28 33.05 29.11 14.56 84.90%
EPS 3.06 3.36 3.39 3.76 2.86 2.48 1.73 46.20%
DPS 1.00 1.00 0.50 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 36.64 38.46 40.44 42.28 32.85 23.70 11.86 111.97%
EPS 3.06 3.36 3.39 3.76 2.84 2.02 1.41 67.54%
DPS 1.00 1.00 0.50 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 0.63 0.74 0.59 0.60 0.79 0.00 0.00 -
P/EPS 7.51 8.49 7.07 6.78 9.10 0.00 0.00 -
EY 13.31 11.78 14.14 14.74 10.99 0.00 0.00 -
DY 4.35 3.51 2.08 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 - - - -
Price 0.27 0.26 0.29 0.255 0.00 0.00 0.00 -
P/RPS 0.74 0.68 0.72 0.60 0.00 0.00 0.00 -
P/EPS 8.82 7.74 8.55 6.78 0.00 0.00 0.00 -
EY 11.34 12.92 11.70 14.74 0.00 0.00 0.00 -
DY 3.70 3.85 1.72 1.96 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.50 0.45 0.00 0.00 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