[GADANG] QoQ Annualized Quarter Result on 31-Aug-2019 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
31-Aug-2019 [#1]
Profit Trend
QoQ- 36.55%
YoY- -10.26%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Revenue 673,056 743,281 690,634 590,396 699,893 670,652 595,328 8.51%
PBT 59,463 70,569 72,150 83,952 71,018 90,337 90,628 -24.47%
Tax -23,122 -22,585 -20,344 -24,136 -27,430 -27,644 -23,628 -1.43%
NP 36,341 47,984 51,806 59,816 43,588 62,693 67,000 -33.46%
-
NP to SH 36,125 47,629 51,382 59,380 43,486 62,496 67,140 -33.82%
-
Tax Rate 38.88% 32.00% 28.20% 28.75% 38.62% 30.60% 26.07% -
Total Cost 636,715 695,297 638,828 530,580 656,305 607,958 528,328 13.23%
-
Net Worth 820,231 794,500 769,191 750,832 734,510 734,510 721,275 8.94%
Dividend
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Div 7,258 - - - 7,940 - - -
Div Payout % 20.09% - - - 18.26% - - -
Equity
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Net Worth 820,231 794,500 769,191 750,832 734,510 734,510 721,275 8.94%
NOSH 728,060 728,060 728,060 728,060 661,720 661,720 661,720 6.57%
Ratio Analysis
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
NP Margin 5.40% 6.46% 7.50% 10.13% 6.23% 9.35% 11.25% -
ROE 4.40% 5.99% 6.68% 7.91% 5.92% 8.51% 9.31% -
Per Share
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 92.72 104.78 99.66 87.28 105.77 101.35 89.97 2.02%
EPS 4.98 6.72 7.42 8.76 6.57 9.44 10.14 -37.72%
DPS 1.00 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 1.13 1.12 1.11 1.11 1.11 1.11 1.09 2.42%
Adjusted Per Share Value based on latest NOSH - 728,060
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 84.04 92.81 86.24 73.72 87.39 83.74 74.34 8.51%
EPS 4.51 5.95 6.42 7.41 5.43 7.80 8.38 -33.81%
DPS 0.91 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 1.0242 0.992 0.9604 0.9375 0.9171 0.9171 0.9006 8.94%
Price Multiplier on Financial Quarter End Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 -
Price 0.505 0.57 0.68 0.695 0.86 0.595 0.545 -
P/RPS 0.54 0.54 0.68 0.80 0.81 0.59 0.61 -7.79%
P/EPS 10.15 8.49 9.17 7.92 13.09 6.30 5.37 52.81%
EY 9.86 11.78 10.90 12.63 7.64 15.87 18.62 -34.52%
DY 1.98 0.00 0.00 0.00 1.40 0.00 0.00 -
P/NAPS 0.45 0.51 0.61 0.63 0.77 0.54 0.50 -6.77%
Price Multiplier on Announcement Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 29/07/20 14/05/20 22/01/20 23/10/19 24/07/19 24/04/19 23/01/19 -
Price 0.42 0.40 0.685 0.66 0.91 0.90 0.61 -
P/RPS 0.45 0.38 0.69 0.76 0.86 0.89 0.68 -24.04%
P/EPS 8.44 5.96 9.24 7.52 13.85 9.53 6.01 25.37%
EY 11.85 16.79 10.82 13.30 7.22 10.49 16.63 -20.20%
DY 2.38 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 0.37 0.36 0.62 0.59 0.82 0.81 0.56 -24.12%

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