[NADIBHD] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 557.34%
YoY- 13.77%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 188,688 267,192 282,668 214,816 220,572 275,560 0 -
PBT 15,684 11,440 36,056 36,380 22,156 38,968 0 -
Tax -7,456 -7,252 -9,660 -12,344 -7,352 -13,332 0 -
NP 8,228 4,188 26,396 24,036 14,804 25,636 0 -
-
NP to SH 10,708 2,480 22,744 19,992 15,788 24,712 0 -
-
Tax Rate 47.54% 63.39% 26.79% 33.93% 33.18% 34.21% - -
Total Cost 180,460 263,004 256,272 190,780 205,768 249,924 0 -
-
Net Worth 444,269 444,269 451,800 451,800 444,269 424,272 0 -
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 444,269 444,269 451,800 451,800 444,269 424,272 0 -
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 612,807 3.48%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.36% 1.57% 9.34% 11.19% 6.71% 9.30% 0.00% -
ROE 2.41% 0.56% 5.03% 4.42% 3.55% 5.82% 0.00% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 25.06 35.48 37.54 28.53 29.29 37.02 0.00 -
EPS 1.44 0.32 3.04 2.64 2.08 3.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.60 0.60 0.59 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 753,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 25.06 35.48 37.54 28.53 29.29 36.59 0.00 -
EPS 1.44 0.32 3.04 2.64 2.08 3.28 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.60 0.60 0.59 0.5634 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 - -
Price 0.29 0.34 0.305 0.30 0.23 0.26 0.00 -
P/RPS 1.16 0.96 0.81 1.05 0.79 0.70 0.00 -
P/EPS 20.39 103.23 10.10 11.30 10.97 7.83 0.00 -
EY 4.90 0.97 9.90 8.85 9.12 12.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.58 0.51 0.50 0.39 0.46 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 30/05/22 25/05/21 22/06/20 29/05/19 - -
Price 0.30 0.32 0.28 0.315 0.27 0.26 0.00 -
P/RPS 1.20 0.90 0.75 1.10 0.92 0.70 0.00 -
P/EPS 21.10 97.16 9.27 11.86 12.88 7.83 0.00 -
EY 4.74 1.03 10.79 8.43 7.77 12.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.47 0.53 0.46 0.46 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