[GADANG] QoQ Cumulative 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- -65.86%
YoY- -10.26%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Revenue 673,056 557,461 345,317 147,599 699,893 502,989 297,664 72.18%
PBT 59,463 52,927 36,075 20,988 71,018 67,753 45,314 19.84%
Tax -23,122 -16,939 -10,172 -6,034 -27,430 -20,733 -11,814 56.40%
NP 36,341 35,988 25,903 14,954 43,588 47,020 33,500 5.57%
-
NP to SH 36,125 35,722 25,691 14,845 43,486 46,872 33,570 5.00%
-
Tax Rate 38.88% 32.00% 28.20% 28.75% 38.62% 30.60% 26.07% -
Total Cost 636,715 521,473 319,414 132,645 656,305 455,969 264,164 79.67%
-
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% 4.50% 3.34% 1.98% 5.92% 6.38% 4.65% -
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 78.58 49.83 21.82 105.77 76.01 44.98 61.89%
EPS 4.98 5.04 3.71 2.19 6.57 7.08 5.07 -1.18%
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 92.44 76.57 47.43 20.27 96.13 69.09 40.88 72.19%
EPS 4.96 4.91 3.53 2.04 5.97 6.44 4.61 4.99%
DPS 1.00 0.00 0.00 0.00 1.09 0.00 0.00 -
NAPS 1.1266 1.0913 1.0565 1.0313 1.0089 1.0089 0.9907 8.93%
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 0.73 1.36 3.19 0.81 0.78 1.21 -41.57%
P/EPS 10.15 11.32 18.34 31.67 13.09 8.40 10.74 -3.69%
EY 9.86 8.83 5.45 3.16 7.64 11.90 9.31 3.89%
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 0.51 1.37 3.02 0.86 1.18 1.36 -52.12%
P/EPS 8.44 7.94 18.48 30.07 13.85 12.71 12.02 -20.98%
EY 11.85 12.59 5.41 3.33 7.22 7.87 8.32 26.56%
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