[GADANG] QoQ TTM Result on 31-May-2019 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
31-May-2019 [#4]
Profit Trend
QoQ- -38.0%
YoY- -54.28%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 754,365 747,546 718,343 699,893 684,996 632,351 606,703 15.64%
PBT 56,193 61,779 69,191 71,019 101,055 114,426 130,202 -42.91%
Tax -23,636 -25,787 -27,186 -27,430 -30,734 -32,596 -36,802 -25.58%
NP 32,557 35,992 42,005 43,589 70,321 81,830 93,400 -50.50%
-
NP to SH 32,336 35,608 41,791 43,488 70,143 81,984 93,326 -50.70%
-
Tax Rate 42.06% 41.74% 39.29% 38.62% 30.41% 28.49% 28.27% -
Total Cost 721,808 711,554 676,338 656,304 614,675 550,521 513,303 25.54%
-
Net Worth 794,500 769,191 750,832 734,510 734,510 721,275 721,275 6.66%
Dividend
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Div 7,940 7,940 7,940 7,940 19,765 19,765 19,765 -45.58%
Div Payout % 24.56% 22.30% 19.00% 18.26% 28.18% 24.11% 21.18% -
Equity
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 794,500 769,191 750,832 734,510 734,510 721,275 721,275 6.66%
NOSH 728,060 728,060 728,060 661,720 661,720 661,720 661,720 6.58%
Ratio Analysis
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin 4.32% 4.81% 5.85% 6.23% 10.27% 12.94% 15.39% -
ROE 4.07% 4.63% 5.57% 5.92% 9.55% 11.37% 12.94% -
Per Share
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 106.34 107.88 106.20 105.77 103.52 95.56 91.69 10.39%
EPS 4.56 5.14 6.18 6.57 10.60 12.39 14.10 -52.91%
DPS 1.12 1.15 1.17 1.20 3.00 3.00 3.00 -48.18%
NAPS 1.12 1.11 1.11 1.11 1.11 1.09 1.09 1.82%
Adjusted Per Share Value based on latest NOSH - 661,720
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 103.61 102.68 98.67 96.13 94.08 86.85 83.33 15.64%
EPS 4.44 4.89 5.74 5.97 9.63 11.26 12.82 -50.71%
DPS 1.09 1.09 1.09 1.09 2.71 2.71 2.71 -45.54%
NAPS 1.0913 1.0565 1.0313 1.0089 1.0089 0.9907 0.9907 6.66%
Price Multiplier on Financial Quarter End Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.57 0.68 0.695 0.86 0.595 0.545 0.70 -
P/RPS 0.54 0.63 0.65 0.81 0.57 0.57 0.76 -20.39%
P/EPS 12.50 13.23 11.25 13.09 5.61 4.40 4.96 85.29%
EY 8.00 7.56 8.89 7.64 17.82 22.73 20.15 -46.01%
DY 1.96 1.69 1.69 1.40 5.04 5.50 4.29 -40.70%
P/NAPS 0.51 0.61 0.63 0.77 0.54 0.50 0.64 -14.05%
Price Multiplier on Announcement Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 14/05/20 22/01/20 23/10/19 24/07/19 24/04/19 23/01/19 19/10/18 -
Price 0.40 0.685 0.66 0.91 0.90 0.61 0.675 -
P/RPS 0.38 0.63 0.62 0.86 0.87 0.64 0.74 -35.89%
P/EPS 8.78 13.33 10.68 13.85 8.49 4.92 4.79 49.83%
EY 11.40 7.50 9.36 7.22 11.78 20.31 20.89 -33.24%
DY 2.80 1.67 1.78 1.32 3.33 4.92 4.44 -26.48%
P/NAPS 0.36 0.62 0.59 0.82 0.81 0.56 0.62 -30.42%

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