[NADIBHD] YoY Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 160.53%
YoY- 67.53%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 254,121 284,166 238,648 193,348 201,638 287,158 281,230 -1.67%
PBT 16,409 15,798 13,393 29,364 13,000 38,406 50,649 -17.11%
Tax -8,677 -8,161 -9,437 -6,950 -5,696 -9,958 -13,476 -7.06%
NP 7,732 7,637 3,956 22,413 7,304 28,448 37,173 -23.00%
-
NP to SH 7,753 4,628 2,524 18,200 8,976 27,900 37,345 -23.03%
-
Tax Rate 52.88% 51.66% 70.46% 23.67% 43.82% 25.93% 26.61% -
Total Cost 246,389 276,529 234,692 170,934 194,334 258,710 244,057 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 - - - - - 5,020 - -
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 1.71% 1.04% 0.57% 3.96% 2.02% 6.39% 9.99% -
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 33.65 37.74 31.69 25.68 26.78 38.14 45.88 -5.03%
EPS 1.03 0.61 0.33 2.41 1.19 3.71 6.12 -25.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.67 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 - 758,947
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 33.48 37.44 31.44 25.48 26.57 37.84 37.06 -1.67%
EPS 1.02 0.61 0.33 2.40 1.18 3.68 4.92 -23.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.66 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 0.80 0.79 0.87 1.19 0.90 0.63 0.00 -
P/EPS 26.30 48.81 82.04 12.62 20.13 6.48 0.00 -
EY 3.80 2.05 1.22 7.92 4.97 15.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.78 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 0.86 0.73 0.87 1.36 0.95 0.76 0.00 -
P/EPS 28.25 44.74 82.04 14.48 21.39 7.83 0.00 -
EY 3.54 2.23 1.22 6.91 4.67 12.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.30 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