[GADANG] QoQ Annualized Quarter Result on 30-Nov-2019 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
22-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
30-Nov-2019 [#2]
Profit Trend
QoQ- -13.47%
YoY- -23.47%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 461,568 673,056 743,281 690,634 590,396 699,893 670,652 -21.95%
PBT 8,236 59,463 70,569 72,150 83,952 71,018 90,337 -79.59%
Tax -5,496 -23,122 -22,585 -20,344 -24,136 -27,430 -27,644 -65.76%
NP 2,740 36,341 47,984 51,806 59,816 43,588 62,693 -87.47%
-
NP to SH 2,192 36,125 47,629 51,382 59,380 43,486 62,496 -89.17%
-
Tax Rate 66.73% 38.88% 32.00% 28.20% 28.75% 38.62% 30.60% -
Total Cost 458,828 636,715 695,297 638,828 530,580 656,305 607,958 -17.03%
-
Net Worth 815,428 820,231 794,500 769,191 750,832 734,510 734,510 7.18%
Dividend
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div - 7,258 - - - 7,940 - -
Div Payout % - 20.09% - - - 18.26% - -
Equity
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 815,428 820,231 794,500 769,191 750,832 734,510 734,510 7.18%
NOSH 728,060 728,060 728,060 728,060 728,060 661,720 661,720 6.54%
Ratio Analysis
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin 0.59% 5.40% 6.46% 7.50% 10.13% 6.23% 9.35% -
ROE 0.27% 4.40% 5.99% 6.68% 7.91% 5.92% 8.51% -
Per Share
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 63.40 92.72 104.78 99.66 87.28 105.77 101.35 -26.75%
EPS 0.32 4.98 6.72 7.42 8.76 6.57 9.44 -89.41%
DPS 0.00 1.00 0.00 0.00 0.00 1.20 0.00 -
NAPS 1.12 1.13 1.12 1.11 1.11 1.11 1.11 0.59%
Adjusted Per Share Value based on latest NOSH - 728,060
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 57.63 84.04 92.81 86.24 73.72 87.39 83.74 -21.96%
EPS 0.27 4.51 5.95 6.42 7.41 5.43 7.80 -89.26%
DPS 0.00 0.91 0.00 0.00 0.00 0.99 0.00 -
NAPS 1.0182 1.0242 0.992 0.9604 0.9375 0.9171 0.9171 7.18%
Price Multiplier on Financial Quarter End Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.435 0.505 0.57 0.68 0.695 0.86 0.595 -
P/RPS 0.69 0.54 0.54 0.68 0.80 0.81 0.59 10.94%
P/EPS 144.48 10.15 8.49 9.17 7.92 13.09 6.30 699.56%
EY 0.69 9.86 11.78 10.90 12.63 7.64 15.87 -87.51%
DY 0.00 1.98 0.00 0.00 0.00 1.40 0.00 -
P/NAPS 0.39 0.45 0.51 0.61 0.63 0.77 0.54 -19.42%
Price Multiplier on Announcement Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 21/10/20 29/07/20 14/05/20 22/01/20 23/10/19 24/07/19 24/04/19 -
Price 0.39 0.42 0.40 0.685 0.66 0.91 0.90 -
P/RPS 0.62 0.45 0.38 0.69 0.76 0.86 0.89 -21.32%
P/EPS 129.54 8.44 5.96 9.24 7.52 13.85 9.53 465.07%
EY 0.77 11.85 16.79 10.82 13.30 7.22 10.49 -82.32%
DY 0.00 2.38 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 0.35 0.37 0.36 0.62 0.59 0.82 0.81 -42.69%

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