[GADANG] QoQ Cumulative 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- 39.62%
YoY- -34.77%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 345,317 147,599 699,893 502,989 297,664 129,149 594,295 -30.34%
PBT 36,075 20,988 71,018 67,753 45,314 22,816 132,564 -57.97%
Tax -10,172 -6,034 -27,430 -20,733 -11,814 -6,278 -37,310 -57.92%
NP 25,903 14,954 43,588 47,020 33,500 16,538 95,254 -57.99%
-
NP to SH 25,691 14,845 43,486 46,872 33,570 16,542 95,122 -58.18%
-
Tax Rate 28.20% 28.75% 38.62% 30.60% 26.07% 27.52% 28.14% -
Total Cost 319,414 132,645 656,305 455,969 264,164 112,611 499,041 -25.71%
-
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 3.34% 1.98% 5.92% 6.38% 4.65% 2.29% 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 49.83 21.82 105.77 76.01 44.98 19.52 90.20 -32.64%
EPS 3.71 2.19 6.57 7.08 5.07 2.50 14.44 -59.55%
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 47.43 20.27 96.13 69.09 40.88 17.74 81.63 -30.34%
EPS 3.53 2.04 5.97 6.44 4.61 2.27 13.07 -58.18%
DPS 0.00 0.00 1.09 0.00 0.00 0.00 2.71 -
NAPS 1.0565 1.0313 1.0089 1.0089 0.9907 0.9907 0.9592 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 1.36 3.19 0.81 0.78 1.21 3.59 0.74 49.98%
P/EPS 18.34 31.67 13.09 8.40 10.74 28.00 4.61 150.86%
EY 5.45 3.16 7.64 11.90 9.31 3.57 21.71 -60.17%
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 1.37 3.02 0.86 1.18 1.36 3.46 0.89 33.28%
P/EPS 18.48 30.07 13.85 12.71 12.02 27.00 5.54 123.08%
EY 5.41 3.33 7.22 7.87 8.32 3.70 18.05 -55.18%
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