[NADIBHD] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 40.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 289,632 304,538 318,355 247,336 178,446 89,277 0 -
PBT 34,885 36,497 41,637 31,790 22,048 14,400 0 -
Tax -9,025 -10,205 -12,708 -9,913 -6,580 -3,844 0 -
NP 25,860 26,292 28,929 21,877 15,468 10,556 0 -
-
NP to SH 25,288 25,548 28,303 21,382 15,204 10,624 0 -
-
Tax Rate 25.87% 27.96% 30.52% 31.18% 29.84% 26.69% - -
Total Cost 263,772 278,246 289,426 225,459 162,978 78,721 0 -
-
Net Worth 444,269 436,739 429,209 426,549 380,060 373,930 0 -
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 7,530 3,765 3,765 - - - - -
Div Payout % 29.78% 14.74% 13.30% - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 444,269 436,739 429,209 426,549 380,060 373,930 0 -
NOSH 753,000 753,000 753,000 753,000 613,000 613,000 0 -
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.93% 8.63% 9.09% 8.85% 8.67% 11.82% 0.00% -
ROE 5.69% 5.85% 6.59% 5.01% 4.00% 2.84% 0.00% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 38.46 40.44 42.28 33.05 29.11 14.56 0.00 -
EPS 3.36 3.39 3.76 2.86 2.48 1.73 0.00 -
DPS 1.00 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.57 0.57 0.62 0.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 753,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 38.46 40.44 42.28 32.85 23.70 11.86 0.00 -
EPS 3.36 3.39 3.76 2.84 2.02 1.41 0.00 -
DPS 1.00 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.57 0.5665 0.5047 0.4966 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 - - - -
Price 0.285 0.24 0.255 0.26 0.00 0.00 0.00 -
P/RPS 0.74 0.59 0.60 0.79 0.00 0.00 0.00 -
P/EPS 8.49 7.07 6.78 9.10 0.00 0.00 0.00 -
EY 11.78 14.14 14.74 10.99 0.00 0.00 0.00 -
DY 3.51 2.08 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.41 0.45 0.46 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 25/11/19 26/08/19 - - - - -
Price 0.26 0.29 0.255 0.00 0.00 0.00 0.00 -
P/RPS 0.68 0.72 0.60 0.00 0.00 0.00 0.00 -
P/EPS 7.74 8.55 6.78 0.00 0.00 0.00 0.00 -
EY 12.92 11.70 14.74 0.00 0.00 0.00 0.00 -
DY 3.85 1.72 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.45 0.00 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