[GADANG] YoY Cumulative Quarter Result on 31-Aug-2023 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2024
Quarter
31-Aug-2023 [#1]
Profit Trend
QoQ- 121.17%
YoY- 91.43%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Revenue 148,470 129,475 127,416 134,636 115,392 147,599 129,149 2.34%
PBT 9,109 8,810 6,119 5,972 2,059 20,988 22,816 -14.17%
Tax -3,427 -3,324 -2,507 -2,015 -1,374 -6,034 -6,278 -9.58%
NP 5,682 5,486 3,612 3,957 685 14,954 16,538 -16.29%
-
NP to SH 6,224 6,208 3,243 3,692 548 14,845 16,542 -15.02%
-
Tax Rate 37.62% 37.73% 40.97% 33.74% 66.73% 28.75% 27.52% -
Total Cost 142,788 123,989 123,804 130,679 114,707 132,645 112,611 4.03%
-
Net Worth 793,586 800,867 829,989 793,586 815,428 750,832 721,275 1.60%
Dividend
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Net Worth 793,586 800,867 829,989 793,586 815,428 750,832 721,275 1.60%
NOSH 728,061 728,061 728,061 728,060 728,060 728,060 661,720 1.60%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
NP Margin 3.83% 4.24% 2.83% 2.94% 0.59% 10.13% 12.81% -
ROE 0.78% 0.78% 0.39% 0.47% 0.07% 1.98% 2.29% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 20.39 17.78 17.50 18.49 15.85 21.82 19.52 0.72%
EPS 0.85 0.85 0.45 0.51 0.08 2.19 2.50 -16.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.10 1.14 1.09 1.12 1.11 1.09 0.00%
Adjusted Per Share Value based on latest NOSH - 728,061
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 18.54 16.17 15.91 16.81 14.41 18.43 16.13 2.34%
EPS 0.78 0.78 0.40 0.46 0.07 1.85 2.07 -15.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9909 1.00 1.0364 0.9909 1.0182 0.9375 0.9006 1.60%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 30/08/24 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 -
Price 0.35 0.345 0.345 0.385 0.435 0.695 0.70 -
P/RPS 1.72 1.94 1.97 2.08 2.74 3.19 3.59 -11.53%
P/EPS 40.94 40.46 77.45 75.92 577.93 31.67 28.00 6.53%
EY 2.44 2.47 1.29 1.32 0.17 3.16 3.57 -6.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.30 0.35 0.39 0.63 0.64 -10.90%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 23/10/24 25/10/23 26/10/22 27/10/21 21/10/20 23/10/19 19/10/18 -
Price 0.335 0.315 0.30 0.40 0.39 0.66 0.675 -
P/RPS 1.64 1.77 1.71 2.16 2.46 3.02 3.46 -11.68%
P/EPS 39.19 36.94 67.35 78.88 518.15 30.07 27.00 6.40%
EY 2.55 2.71 1.48 1.27 0.19 3.33 3.70 -6.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.26 0.37 0.35 0.59 0.62 -10.90%

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