[NADIBHD] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 150.72%
YoY- 125.58%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 107,421 137,463 137,584 103,871 95,235 139,909 121,646 -2.04%
PBT 4,337 8,504 13,189 21,661 7,183 19,544 23,586 -24.57%
Tax -3,881 -2,989 -5,008 -6,100 -2,790 -6,127 -6,262 -7.65%
NP 456 5,515 8,181 15,561 4,393 13,417 17,324 -45.42%
-
NP to SH 1,488 3,586 6,690 12,531 5,555 13,055 17,385 -33.58%
-
Tax Rate 89.49% 35.15% 37.97% 28.16% 38.84% 31.35% 26.55% -
Total Cost 106,965 131,948 129,403 88,310 90,842 126,492 104,322 0.41%
-
Net Worth 444,269 444,269 451,800 459,330 444,269 429,209 0 -
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - 3,765 - -
Div Payout % - - - - - 28.84% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 444,269 444,269 451,800 459,330 444,269 429,209 0 -
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 612,147 3.50%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 0.42% 4.01% 5.95% 14.98% 4.61% 9.59% 14.24% -
ROE 0.33% 0.81% 1.48% 2.73% 1.25% 3.04% 0.00% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 14.27 18.26 18.27 13.79 12.65 18.58 19.87 -5.36%
EPS 0.20 0.48 0.89 1.66 0.74 1.74 2.84 -35.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.59 0.59 0.60 0.61 0.59 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 753,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 14.27 18.26 18.27 13.79 12.65 18.58 16.15 -2.03%
EPS 0.20 0.48 0.89 1.66 0.74 1.74 2.31 -33.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.59 0.59 0.60 0.61 0.59 0.57 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 - -
Price 0.29 0.315 0.275 0.29 0.295 0.255 0.00 -
P/RPS 2.03 1.73 1.51 2.10 2.33 1.37 0.00 -
P/EPS 146.75 66.14 30.95 17.43 39.99 14.71 0.00 -
EY 0.68 1.51 3.23 5.74 2.50 6.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 0.49 0.53 0.46 0.48 0.50 0.45 0.00 -
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 24/08/23 25/08/22 29/09/21 19/08/20 26/08/19 - -
Price 0.30 0.31 0.28 0.30 0.25 0.255 0.00 -
P/RPS 2.10 1.70 1.53 2.17 1.98 1.37 0.00 -
P/EPS 151.81 65.09 31.52 18.03 33.89 14.71 0.00 -
EY 0.66 1.54 3.17 5.55 2.95 6.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 0.51 0.53 0.47 0.49 0.42 0.45 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