[GADANG] YoY Annualized Quarter Result on 30-Nov-2021 [#2]

Stock

[GADANG] GADANG HOLDINGS BHD

Announcement Date

26-Jan-2022

Admission Sponsor

Sponsor

Financial Year

31-May-2022

Quarter

30-Nov-2021 [#2]

Profit Trend

QoQ- 444.85%

YoY- 983.84%

Quarter Report

Gadang (Nov 2021)Q2.pdf

Latest QR

Upcoming QR

GADANG's Result

GADANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Annualized Quarter Result
Revenue	583,836	516,278	788,602	567,014	690,634	595,328	519,214	1.97%
YoY %	13.09%	-34.53%	39.08%	-17.90%	16.01%	14.66%	-	-
Horiz. %	112.45%	99.43%	151.88%	109.21%	133.02%	114.66%	100.00%	-
PBT	25,114	17,564	115,612	15,670	72,150	90,628	126,904	-23.65%
YoY %	42.99%	-84.81%	637.79%	-78.28%	-20.39%	-28.59%	-	-
Horiz. %	19.79%	13.84%	91.10%	12.35%	56.85%	71.41%	100.00%	-
Tax	-13,776	-9,806	-34,054	-7,686	-20,344	-23,628	-33,056	-13.56%
YoY %	-40.49%	71.20%	-343.07%	62.22%	13.90%	28.52%	-	-
Horiz. %	41.67%	29.66%	103.02%	23.25%	61.54%	71.48%	100.00%	-
NP	11,338	7,758	81,558	7,984	51,806	67,000	93,848	-29.67%
YoY %	46.15%	-90.49%	921.52%	-84.59%	-22.68%	-28.61%	-	-
Horiz. %	12.08%	8.27%	86.90%	8.51%	55.20%	71.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,218	6,682	80,464	7,424	51,382	67,140	93,418	-26.08%
YoY %	127.75%	-91.70%	983.84%	-85.55%	-23.47%	-28.13%	-	-
Horiz. %	16.29%	7.15%	86.13%	7.95%	55.00%	71.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	54.85%	55.83%	29.46%	49.05%	28.20%	26.07%	26.05%	-
YoY %	-1.76%	89.51%	-39.94%	73.94%	8.17%	0.08%	-	-
Horiz. %	210.56%	214.32%	113.09%	188.29%	108.25%	100.08%	100.00%	-
Total Cost	572,498	508,520	707,044	559,030	638,828	528,328	425,366	5.07%
YoY %	12.58%	-28.08%	26.48%	-12.49%	20.92%	24.21%	-	-
Horiz. %	134.59%	119.55%	166.22%	131.42%	150.18%	124.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	800,867	815,428	829,989	815,428	769,191	721,275	650,889	3.51%
YoY %	-1.79%	-1.75%	1.79%	6.01%	6.64%	10.81%	-	-
Horiz. %	123.04%	125.28%	127.52%	125.28%	118.18%	110.81%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Equity
Net Worth	800,867	815,428	829,989	815,428	769,191	721,275	650,889	3.51%
YoY %	-1.79%	-1.75%	1.79%	6.01%	6.64%	10.81%	-	-
Horiz. %	123.04%	125.28%	127.52%	125.28%	118.18%	110.81%	100.00%	-
NOSH	728,061	728,061	728,060	728,060	728,060	661,720	659,918	1.65%
YoY %	0.00%	0.00%	0.00%	0.00%	10.03%	0.27%	-	-
Horiz. %	110.33%	110.33%	110.33%	110.33%	110.33%	100.27%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Ratio Analysis
NP Margin	1.94%	1.50%	10.34%	1.41%	7.50%	11.25%	18.08%	-
YoY %	29.33%	-85.49%	633.33%	-81.20%	-33.33%	-37.78%	-	-
Horiz. %	10.73%	8.30%	57.19%	7.80%	41.48%	62.22%	100.00%	-
ROE	1.90%	0.82%	9.69%	0.91%	6.68%	9.31%	14.35%	-
YoY %	131.71%	-91.54%	964.84%	-86.38%	-28.25%	-35.12%	-	-
Horiz. %	13.24%	5.71%	67.53%	6.34%	46.55%	64.88%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Per Share
RPS	80.19	70.91	108.32	77.88	99.66	89.97	78.97	0.25%
YoY %	13.09%	-34.54%	39.09%	-21.85%	10.77%	13.93%	-	-
Horiz. %	101.54%	89.79%	137.17%	98.62%	126.20%	113.93%	100.00%	-
EPS	2.10	0.92	11.06	1.02	7.42	10.14	14.20	-27.26%
YoY %	128.26%	-91.68%	984.31%	-86.25%	-26.82%	-28.59%	-	-
Horiz. %	14.79%	6.48%	77.89%	7.18%	52.25%	71.41%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.10	1.12	1.14	1.12	1.11	1.09	0.99	1.77%
YoY %	-1.79%	-1.75%	1.79%	0.90%	1.83%	10.10%	-	-
Horiz. %	111.11%	113.13%	115.15%	113.13%	112.12%	110.10%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Adjusted Per Share Value based on latest NOSH - 728,060
RPS	72.90	64.46	98.47	70.80	86.24	74.34	64.83	1.97%
YoY %	13.09%	-34.54%	39.08%	-17.90%	16.01%	14.67%	-	-
Horiz. %	112.45%	99.43%	151.89%	109.21%	133.02%	114.67%	100.00%	-
EPS	1.90	0.83	10.05	0.93	6.42	8.38	11.66	-26.08%
YoY %	128.92%	-91.74%	980.65%	-85.51%	-23.39%	-28.13%	-	-
Horiz. %	16.30%	7.12%	86.19%	7.98%	55.06%	71.87%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.00	1.0182	1.0364	1.0182	0.9604	0.9006	0.8127	3.51%
YoY %	-1.79%	-1.76%	1.79%	6.02%	6.64%	10.82%	-	-
Horiz. %	123.05%	125.29%	127.53%	125.29%	118.17%	110.82%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/23	30/11/22	30/11/21	30/11/20	29/11/19	30/11/18	30/11/17	-
Price	0.33	0.325	0.36	0.41	0.68	0.545	1.09	-
P/RPS	0.41	0.46	0.33	0.53	0.68	0.61	1.38	-18.30%
YoY %	-10.87%	39.39%	-37.74%	-22.06%	11.48%	-55.80%	-	-
Horiz. %	29.71%	33.33%	23.91%	38.41%	49.28%	44.20%	100.00%	-
P/EPS	15.79	35.41	3.26	40.21	9.17	5.37	7.67	12.78%
YoY %	-55.41%	986.20%	-91.89%	338.50%	70.76%	-29.99%	-	-
Horiz. %	205.87%	461.67%	42.50%	524.25%	119.56%	70.01%	100.00%	-
EY	6.33	2.82	30.70	2.49	10.90	18.62	13.04	-11.34%
YoY %	124.47%	-90.81%	1,132.93%	-77.16%	-41.46%	42.79%	-	-
Horiz. %	48.54%	21.63%	235.43%	19.10%	83.59%	142.79%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.30	0.29	0.32	0.37	0.61	0.50	1.10	-19.46%
YoY %	3.45%	-9.38%	-13.51%	-39.34%	22.00%	-54.55%	-	-
Horiz. %	27.27%	26.36%	29.09%	33.64%	55.45%	45.45%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Price Multiplier on Announcement Date
Date	24/01/24	18/01/23	26/01/22	27/01/21	22/01/20	23/01/19	24/01/18	-
Price	0.41	0.335	0.37	0.385	0.685	0.61	1.14	-
P/RPS	0.51	0.47	0.34	0.49	0.69	0.68	1.44	-15.87%
YoY %	8.51%	38.24%	-30.61%	-28.99%	1.47%	-52.78%	-	-
Horiz. %	35.42%	32.64%	23.61%	34.03%	47.92%	47.22%	100.00%	-
P/EPS	19.62	36.50	3.35	37.76	9.24	6.01	8.02	16.07%
YoY %	-46.25%	989.55%	-91.13%	308.66%	53.74%	-25.06%	-	-
Horiz. %	244.64%	455.11%	41.77%	470.82%	115.21%	74.94%	100.00%	-
EY	5.10	2.74	29.87	2.65	10.82	16.63	12.46	-13.82%
YoY %	86.13%	-90.83%	1,027.17%	-75.51%	-34.94%	33.47%	-	-
Horiz. %	40.93%	21.99%	239.73%	21.27%	86.84%	133.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.37	0.30	0.32	0.34	0.62	0.56	1.15	-17.21%
YoY %	23.33%	-6.25%	-5.88%	-45.16%	10.71%	-51.30%	-	-
Horiz. %	32.17%	26.09%	27.83%	29.57%	53.91%	48.70%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos