[GADANG] QoQ Cumulative Quarter Result on 29-Feb-2020 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
14-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
29-Feb-2020 [#3]
Profit Trend
QoQ- 39.04%
YoY- -23.79%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Revenue 283,507 115,392 673,056 557,461 345,317 147,599 699,893 -45.16%
PBT 7,835 2,059 59,463 52,927 36,075 20,988 71,018 -76.90%
Tax -3,843 -1,374 -23,122 -16,939 -10,172 -6,034 -27,430 -72.92%
NP 3,992 685 36,341 35,988 25,903 14,954 43,588 -79.59%
-
NP to SH 3,712 548 36,125 35,722 25,691 14,845 43,486 -80.52%
-
Tax Rate 49.05% 66.73% 38.88% 32.00% 28.20% 28.75% 38.62% -
Total Cost 279,515 114,707 636,715 521,473 319,414 132,645 656,305 -43.30%
-
Net Worth 815,428 815,428 820,231 794,500 769,191 750,832 734,510 7.19%
Dividend
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Div - - 7,258 - - - 7,940 -
Div Payout % - - 20.09% - - - 18.26% -
Equity
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Net Worth 815,428 815,428 820,231 794,500 769,191 750,832 734,510 7.19%
NOSH 728,060 728,060 728,060 728,060 728,060 728,060 661,720 6.55%
Ratio Analysis
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
NP Margin 1.41% 0.59% 5.40% 6.46% 7.50% 10.13% 6.23% -
ROE 0.46% 0.07% 4.40% 4.50% 3.34% 1.98% 5.92% -
Per Share
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 38.94 15.85 92.72 78.58 49.83 21.82 105.77 -48.53%
EPS 0.51 0.08 4.98 5.04 3.71 2.19 6.57 -81.71%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.20 -
NAPS 1.12 1.12 1.13 1.12 1.11 1.11 1.11 0.59%
Adjusted Per Share Value based on latest NOSH - 728,060
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 35.40 14.41 84.04 69.61 43.12 18.43 87.39 -45.16%
EPS 0.46 0.07 4.51 4.46 3.21 1.85 5.43 -80.62%
DPS 0.00 0.00 0.91 0.00 0.00 0.00 0.99 -
NAPS 1.0182 1.0182 1.0242 0.992 0.9604 0.9375 0.9171 7.20%
Price Multiplier on Financial Quarter End Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 -
Price 0.41 0.435 0.505 0.57 0.68 0.695 0.86 -
P/RPS 1.05 2.74 0.54 0.73 1.36 3.19 0.81 18.83%
P/EPS 80.42 577.93 10.15 11.32 18.34 31.67 13.09 234.33%
EY 1.24 0.17 9.86 8.83 5.45 3.16 7.64 -70.14%
DY 0.00 0.00 1.98 0.00 0.00 0.00 1.40 -
P/NAPS 0.37 0.39 0.45 0.51 0.61 0.63 0.77 -38.56%
Price Multiplier on Announcement Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 27/01/21 21/10/20 29/07/20 14/05/20 22/01/20 23/10/19 24/07/19 -
Price 0.385 0.39 0.42 0.40 0.685 0.66 0.91 -
P/RPS 0.99 2.46 0.45 0.51 1.37 3.02 0.86 9.81%
P/EPS 75.51 518.15 8.44 7.94 18.48 30.07 13.85 208.81%
EY 1.32 0.19 11.85 12.59 5.41 3.33 7.22 -67.68%
DY 0.00 0.00 2.38 0.00 0.00 0.00 1.32 -
P/NAPS 0.34 0.35 0.37 0.36 0.62 0.59 0.82 -44.30%

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