[GADANG] YoY Cumulative Quarter Result on 30-Nov-2018 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
30-Nov-2018 [#2]
Profit Trend
QoQ- 102.94%
YoY- -28.13%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 394,301 283,507 345,317 297,664 259,607 250,973 251,362 7.78%
PBT 57,806 7,835 36,075 45,314 63,452 58,848 51,374 1.98%
Tax -17,027 -3,843 -10,172 -11,814 -16,528 -14,293 -12,954 4.65%
NP 40,779 3,992 25,903 33,500 46,924 44,555 38,420 0.99%
-
NP to SH 40,232 3,712 25,691 33,570 46,709 44,601 38,583 0.69%
-
Tax Rate 29.46% 49.05% 28.20% 26.07% 26.05% 24.29% 25.22% -
Total Cost 353,522 279,515 319,414 264,164 212,683 206,418 212,942 8.80%
-
Net Worth 829,989 815,428 769,191 721,275 650,889 0 409,078 12.50%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 829,989 815,428 769,191 721,275 650,889 0 409,078 12.50%
NOSH 728,060 728,060 728,060 661,720 659,918 262,822 223,539 21.72%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 10.34% 1.41% 7.50% 11.25% 18.08% 17.75% 15.28% -
ROE 4.85% 0.46% 3.34% 4.65% 7.18% 0.00% 9.43% -
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 54.16 38.94 49.83 44.98 39.49 95.49 112.45 -11.45%
EPS 5.53 0.51 3.71 5.07 7.10 6.90 17.26 -17.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.12 1.11 1.09 0.99 0.00 1.83 -7.57%
Adjusted Per Share Value based on latest NOSH - 661,720
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 49.23 35.40 43.12 37.17 32.42 31.34 31.39 7.78%
EPS 5.02 0.46 3.21 4.19 5.83 5.57 4.82 0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0364 1.0182 0.9604 0.9006 0.8127 0.00 0.5108 12.50%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 0.36 0.41 0.68 0.545 1.09 0.94 1.87 -
P/RPS 0.66 1.05 1.36 1.21 2.76 0.98 1.66 -14.23%
P/EPS 6.51 80.42 18.34 10.74 15.34 5.54 10.83 -8.12%
EY 15.35 1.24 5.45 9.31 6.52 18.05 9.23 8.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.61 0.50 1.10 0.00 1.02 -17.55%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 26/01/22 27/01/21 22/01/20 23/01/19 24/01/18 25/01/17 21/01/16 -
Price 0.37 0.385 0.685 0.61 1.14 1.03 2.18 -
P/RPS 0.68 0.99 1.37 1.36 2.89 1.08 1.94 -16.01%
P/EPS 6.70 75.51 18.48 12.02 16.05 6.07 12.63 -10.01%
EY 14.93 1.32 5.41 8.32 6.23 16.48 7.92 11.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.62 0.56 1.15 0.00 1.19 -19.64%

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