[GADANG] QoQ Annualized Quarter Result on 28-Feb-2019 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
28-Feb-2019 [#3]
Profit Trend
QoQ- -6.92%
YoY- -34.77%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 690,634 590,396 699,893 670,652 595,328 516,596 594,295 10.52%
PBT 72,150 83,952 71,018 90,337 90,628 91,264 132,564 -33.31%
Tax -20,344 -24,136 -27,430 -27,644 -23,628 -25,112 -37,310 -33.23%
NP 51,806 59,816 43,588 62,693 67,000 66,152 95,254 -33.34%
-
NP to SH 51,382 59,380 43,486 62,496 67,140 66,168 95,122 -33.64%
-
Tax Rate 28.20% 28.75% 38.62% 30.60% 26.07% 27.52% 28.14% -
Total Cost 638,828 530,580 656,305 607,958 528,328 450,444 499,041 17.87%
-
Net Worth 769,191 750,832 734,510 734,510 721,275 721,275 698,382 6.64%
Dividend
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div - - 7,940 - - - 19,765 -
Div Payout % - - 18.26% - - - 20.78% -
Equity
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 769,191 750,832 734,510 734,510 721,275 721,275 698,382 6.64%
NOSH 728,060 728,060 661,720 661,720 661,720 661,720 661,720 6.57%
Ratio Analysis
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin 7.50% 10.13% 6.23% 9.35% 11.25% 12.81% 16.03% -
ROE 6.68% 7.91% 5.92% 8.51% 9.31% 9.17% 13.62% -
Per Share
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 99.66 87.28 105.77 101.35 89.97 78.07 90.20 6.86%
EPS 7.42 8.76 6.57 9.44 10.14 10.00 14.44 -35.81%
DPS 0.00 0.00 1.20 0.00 0.00 0.00 3.00 -
NAPS 1.11 1.11 1.11 1.11 1.09 1.09 1.06 3.11%
Adjusted Per Share Value based on latest NOSH - 661,720
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 86.24 73.72 87.39 83.74 74.34 64.50 74.21 10.52%
EPS 6.42 7.41 5.43 7.80 8.38 8.26 11.88 -33.62%
DPS 0.00 0.00 0.99 0.00 0.00 0.00 2.47 -
NAPS 0.9604 0.9375 0.9171 0.9171 0.9006 0.9006 0.872 6.64%
Price Multiplier on Financial Quarter End Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.68 0.695 0.86 0.595 0.545 0.70 0.665 -
P/RPS 0.68 0.80 0.81 0.59 0.61 0.90 0.74 -5.47%
P/EPS 9.17 7.92 13.09 6.30 5.37 7.00 4.61 58.09%
EY 10.90 12.63 7.64 15.87 18.62 14.28 21.71 -36.80%
DY 0.00 0.00 1.40 0.00 0.00 0.00 4.51 -
P/NAPS 0.61 0.63 0.77 0.54 0.50 0.64 0.63 -2.12%
Price Multiplier on Announcement Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 22/01/20 23/10/19 24/07/19 24/04/19 23/01/19 19/10/18 25/07/18 -
Price 0.685 0.66 0.91 0.90 0.61 0.675 0.80 -
P/RPS 0.69 0.76 0.86 0.89 0.68 0.86 0.89 -15.59%
P/EPS 9.24 7.52 13.85 9.53 6.01 6.75 5.54 40.59%
EY 10.82 13.30 7.22 10.49 16.63 14.81 18.05 -28.88%
DY 0.00 0.00 1.32 0.00 0.00 0.00 3.75 -
P/NAPS 0.62 0.59 0.82 0.81 0.56 0.62 0.75 -11.90%

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