[NADIBHD] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[NADIBHD] GAGASAN NADI CERGAS BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 8.4%
YoY- -41.19%
Quarter Report
Latest QR
Upcoming QR
NADIBHD's Result
NADIBHD's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Revenue 300,060 229,648 216,219 205,463 275,885 247,336 3.93%
PBT 18,562 -106 17,775 19,759 30,682 31,790 -10.19%
Tax -12,293 -8,039 -9,845 -6,265 -7,530 -9,913 4.39%
NP 6,269 -8,145 7,930 13,494 23,152 21,877 -22.09%
-
NP to SH 4,324 -8,444 4,147 13,559 23,057 21,382 -27.33%
-
Tax Rate 66.23% - 55.39% 31.71% 24.54% 31.18% -
Total Cost 293,791 237,793 208,289 191,969 252,733 225,459 5.43%
-
Net Worth 444,269 444,269 451,800 451,800 444,269 426,549 0.81%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Div - - - 3,765 7,530 - -
Div Payout % - - - 27.77% 32.66% - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Net Worth 444,269 444,269 451,800 451,800 444,269 426,549 0.81%
NOSH 753,000 753,000 753,000 753,000 753,000 753,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
NP Margin 2.09% -3.55% 3.67% 6.57% 8.39% 8.85% -
ROE 0.97% -1.90% 0.92% 3.00% 5.19% 5.01% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
RPS 39.85 30.50 28.71 27.29 36.64 33.05 3.80%
EPS 0.57 -1.12 0.55 1.80 3.06 2.86 -27.54%
DPS 0.00 0.00 0.00 0.50 1.00 0.00 -
NAPS 0.59 0.59 0.60 0.60 0.59 0.57 0.69%
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 CAGR
RPS 39.85 30.50 28.71 27.29 36.64 32.85 3.93%
EPS 0.57 -1.12 0.55 1.80 3.06 2.84 -27.44%
DPS 0.00 0.00 0.00 0.50 1.00 0.00 -
NAPS 0.59 0.59 0.60 0.60 0.59 0.5665 0.81%
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 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 -
P/RPS 0.73 1.11 1.06 1.10 0.63 0.79 -1.56%
P/EPS 50.50 -30.32 55.38 16.66 7.51 9.10 40.82%
EY 1.98 -3.30 1.81 6.00 13.31 10.99 -28.99%
DY 0.00 0.00 0.00 1.67 4.35 0.00 -
P/NAPS 0.49 0.58 0.51 0.50 0.39 0.46 1.27%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Date 30/05/24 30/05/23 30/05/22 25/05/21 22/06/20 - -
Price 0.30 0.32 0.28 0.315 0.27 0.00 -
P/RPS 0.75 1.05 0.98 1.15 0.74 0.00 -
P/EPS 52.24 -28.54 50.84 17.49 8.82 0.00 -
EY 1.91 -3.50 1.97 5.72 11.34 0.00 -
DY 0.00 0.00 0.00 1.59 3.70 0.00 -
P/NAPS 0.51 0.54 0.47 0.53 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