[NADIBHD] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -80.99%
YoY- -72.34%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 319,686 233,517 199,256 206,902 289,631 300,092 212,511 7.03%
PBT 17,500 6,048 17,855 16,204 34,885 45,679 66,957 -20.03%
Tax -12,240 -8,641 -10,514 -5,018 -9,024 -12,843 -16,768 -5.10%
NP 5,260 -2,593 7,341 11,186 25,861 32,836 50,189 -31.32%
-
NP to SH 2,267 -3,378 3,460 12,508 25,288 32,632 49,760 -40.22%
-
Tax Rate 69.94% 142.87% 58.89% 30.97% 25.87% 28.12% 25.04% -
Total Cost 314,426 236,110 191,915 195,716 263,770 267,256 162,322 11.64%
-
Net Worth 444,269 436,739 444,269 451,800 444,269 380,060 355,428 3.78%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 3,765 7,530 - - -
Div Payout % - - - 30.10% 29.78% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 444,269 436,739 444,269 451,800 444,269 380,060 355,428 3.78%
NOSH 753,000 753,000 753,000 753,000 753,000 613,000 612,807 3.49%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.65% -1.11% 3.68% 5.41% 8.93% 10.94% 23.62% -
ROE 0.51% -0.77% 0.78% 2.77% 5.69% 8.59% 14.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 42.45 31.01 26.46 27.48 38.46 48.95 34.68 3.42%
EPS 0.30 -0.45 0.46 1.66 3.36 5.32 8.12 -42.27%
DPS 0.00 0.00 0.00 0.50 1.00 0.00 0.00 -
NAPS 0.59 0.58 0.59 0.60 0.59 0.62 0.58 0.28%
Adjusted Per Share Value based on latest NOSH - 753,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 42.45 31.01 26.46 27.48 38.46 39.85 28.22 7.03%
EPS 0.30 -0.45 0.46 1.66 3.36 4.33 6.61 -40.26%
DPS 0.00 0.00 0.00 0.50 1.00 0.00 0.00 -
NAPS 0.59 0.58 0.59 0.60 0.59 0.5047 0.472 3.78%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 - - -
Price 0.29 0.33 0.38 0.315 0.285 0.00 0.00 -
P/RPS 0.68 1.06 1.44 1.15 0.74 0.00 0.00 -
P/EPS 96.33 -73.56 82.70 18.96 8.49 0.00 0.00 -
EY 1.04 -1.36 1.21 5.27 11.78 0.00 0.00 -
DY 0.00 0.00 0.00 1.59 3.51 0.00 0.00 -
P/NAPS 0.49 0.57 0.64 0.53 0.48 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 25/03/21 26/02/20 27/02/19 - -
Price 0.29 0.32 0.31 0.305 0.26 0.27 0.00 -
P/RPS 0.68 1.03 1.17 1.11 0.68 0.55 0.00 -
P/EPS 96.33 -71.33 67.47 18.36 7.74 5.07 0.00 -
EY 1.04 -1.40 1.48 5.45 12.92 19.72 0.00 -
DY 0.00 0.00 0.00 1.64 3.85 0.00 0.00 -
P/NAPS 0.49 0.55 0.53 0.51 0.44 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