[GADANG] QoQ TTM Result on 31-May-2020 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
31-May-2020 [#4]
Profit Trend
QoQ- 11.72%
YoY- -16.93%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Revenue 538,014 611,246 640,849 673,056 754,365 747,546 718,343 -17.54%
PBT 20,157 31,223 40,534 59,463 56,193 61,779 69,191 -56.08%
Tax -12,841 -16,793 -18,462 -23,122 -23,636 -25,787 -27,186 -39.37%
NP 7,316 14,430 22,072 36,341 32,557 35,992 42,005 -68.84%
-
NP to SH 6,951 14,146 21,828 36,125 32,336 35,608 41,791 -69.78%
-
Tax Rate 63.70% 53.78% 45.55% 38.88% 42.06% 41.74% 39.29% -
Total Cost 530,698 596,816 618,777 636,715 721,808 711,554 676,338 -14.94%
-
Net Worth 815,428 815,428 815,428 820,231 794,500 769,191 750,832 5.66%
Dividend
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Div 7,258 7,258 7,258 7,258 7,940 7,940 7,940 -5.81%
Div Payout % 104.43% 51.31% 33.25% 20.09% 24.56% 22.30% 19.00% -
Equity
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Net Worth 815,428 815,428 815,428 820,231 794,500 769,191 750,832 5.66%
NOSH 728,060 728,060 728,060 728,060 728,060 728,060 728,060 0.00%
Ratio Analysis
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
NP Margin 1.36% 2.36% 3.44% 5.40% 4.32% 4.81% 5.85% -
ROE 0.85% 1.73% 2.68% 4.40% 4.07% 4.63% 5.57% -
Per Share
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 73.90 83.96 88.02 92.72 106.34 107.88 106.20 -21.49%
EPS 0.95 1.94 3.00 4.98 4.56 5.14 6.18 -71.33%
DPS 1.00 1.00 1.00 1.00 1.12 1.15 1.17 -9.94%
NAPS 1.12 1.12 1.12 1.13 1.12 1.11 1.11 0.60%
Adjusted Per Share Value based on latest NOSH - 728,060
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 67.18 76.32 80.02 84.04 94.19 93.34 89.70 -17.54%
EPS 0.87 1.77 2.73 4.51 4.04 4.45 5.22 -69.74%
DPS 0.91 0.91 0.91 0.91 0.99 0.99 0.99 -5.46%
NAPS 1.0182 1.0182 1.0182 1.0242 0.992 0.9604 0.9375 5.66%
Price Multiplier on Financial Quarter End Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 -
Price 0.40 0.41 0.435 0.505 0.57 0.68 0.695 -
P/RPS 0.54 0.49 0.49 0.54 0.54 0.63 0.65 -11.63%
P/EPS 41.90 21.10 14.51 10.15 12.50 13.23 11.25 140.46%
EY 2.39 4.74 6.89 9.86 8.00 7.56 8.89 -58.37%
DY 2.50 2.43 2.29 1.98 1.96 1.69 1.69 29.85%
P/NAPS 0.36 0.37 0.39 0.45 0.51 0.61 0.63 -31.16%
Price Multiplier on Announcement Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 28/04/21 27/01/21 21/10/20 29/07/20 14/05/20 22/01/20 23/10/19 -
Price 0.425 0.385 0.39 0.42 0.40 0.685 0.66 -
P/RPS 0.58 0.46 0.44 0.45 0.38 0.63 0.62 -4.35%
P/EPS 44.52 19.82 13.01 8.44 8.78 13.33 10.68 159.23%
EY 2.25 5.05 7.69 11.85 11.40 7.50 9.36 -61.37%
DY 2.35 2.59 2.56 2.38 2.80 1.67 1.78 20.36%
P/NAPS 0.38 0.34 0.35 0.37 0.36 0.62 0.59 -25.44%

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