[GADANG] YoY Annualized Quarter Result on 28-Feb-2021 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
28-Feb-2021 [#3]
Profit Trend
QoQ- 17.58%
YoY- -81.67%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 577,429 509,496 685,088 563,225 743,281 670,652 549,717 0.82%
PBT 26,177 12,386 90,713 18,161 70,569 90,337 132,348 -23.65%
Tax -10,540 -13,542 -27,865 -8,877 -22,585 -27,644 -36,410 -18.65%
NP 15,637 -1,156 62,848 9,284 47,984 62,693 95,937 -26.07%
-
NP to SH 18,773 -2,158 60,904 8,729 47,629 62,496 95,802 -23.76%
-
Tax Rate 40.26% 109.33% 30.72% 48.88% 32.00% 30.60% 27.51% -
Total Cost 561,792 510,652 622,240 553,941 695,297 607,958 453,780 3.61%
-
Net Worth 800,867 815,428 844,550 815,428 794,500 734,510 677,738 2.81%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Net Worth 800,867 815,428 844,550 815,428 794,500 734,510 677,738 2.81%
NOSH 728,061 728,061 728,061 728,060 728,060 661,720 660,014 1.64%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
NP Margin 2.71% -0.23% 9.17% 1.65% 6.46% 9.35% 17.45% -
ROE 2.34% -0.26% 7.21% 1.07% 5.99% 8.51% 14.14% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 79.31 69.98 94.10 77.36 104.78 101.35 83.54 -0.86%
EPS 2.57 -0.29 8.36 1.20 6.72 9.44 14.56 -25.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.12 1.16 1.12 1.12 1.11 1.03 1.10%
Adjusted Per Share Value based on latest NOSH - 728,060
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 79.31 69.98 94.10 77.36 102.09 92.11 75.50 0.82%
EPS 2.57 -0.29 8.36 1.20 6.54 8.58 13.16 -23.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.12 1.16 1.12 1.0913 1.0089 0.9309 2.81%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 -
Price 0.38 0.305 0.385 0.40 0.57 0.595 1.06 -
P/RPS 0.48 0.44 0.41 0.52 0.54 0.59 1.27 -14.95%
P/EPS 14.74 -102.87 4.60 33.36 8.49 6.30 7.28 12.46%
EY 6.79 -0.97 21.73 3.00 11.78 15.87 13.74 -11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.27 0.33 0.36 0.51 0.54 1.03 -16.45%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 22/04/24 26/04/23 27/04/22 28/04/21 14/05/20 24/04/19 23/04/18 -
Price 0.39 0.295 0.425 0.425 0.40 0.90 0.83 -
P/RPS 0.49 0.42 0.45 0.55 0.38 0.89 0.99 -11.05%
P/EPS 15.12 -99.50 5.08 35.45 5.96 9.53 5.70 17.63%
EY 6.61 -1.01 19.68 2.82 16.79 10.49 17.54 -14.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.26 0.37 0.38 0.36 0.81 0.81 -13.04%

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