[GADANG] QoQ 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- 538.55%
YoY- -10.26%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
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 115,595 212,144 197,718 147,599 196,904 205,325 168,515 -22.20%
PBT 6,536 16,852 15,087 20,988 3,266 22,438 22,499 -56.10%
Tax -6,183 -6,767 -4,138 -6,034 -6,697 -8,918 -5,537 7.62%
NP 353 10,085 10,949 14,954 -3,431 13,520 16,962 -92.41%
-
NP to SH 404 10,030 10,846 14,845 -3,385 13,302 17,029 -91.72%
-
Tax Rate 94.60% 40.16% 27.43% 28.75% 205.05% 39.75% 24.61% -
Total Cost 115,242 202,059 186,769 132,645 200,335 191,805 151,553 -16.67%
-
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 % 1,796.71% - - - 0.00% - - -
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 0.31% 4.75% 5.54% 10.13% -1.74% 6.58% 10.07% -
ROE 0.05% 1.26% 1.41% 1.98% -0.46% 1.81% 2.36% -
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 15.93 29.91 28.53 21.82 29.76 31.03 25.47 -26.84%
EPS 0.06 1.41 1.57 2.19 -0.51 2.01 2.57 -91.81%
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 14.43 26.49 24.69 18.43 24.59 25.64 21.04 -22.21%
EPS 0.05 1.25 1.35 1.85 -0.42 1.66 2.13 -91.78%
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 3.17 1.91 2.38 3.19 2.89 1.92 2.14 29.91%
P/EPS 907.34 40.31 43.45 31.67 -168.12 29.60 21.18 1121.52%
EY 0.11 2.48 2.30 3.16 -0.59 3.38 4.72 -91.82%
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 2.64 1.34 2.40 3.02 3.06 2.90 2.40 6.55%
P/EPS 754.62 28.29 43.77 30.07 -177.89 44.77 23.70 902.47%
EY 0.13 3.53 2.28 3.33 -0.56 2.23 4.22 -90.15%
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