[GADANG] YoY TTM 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- -12.15%
YoY- -20.0%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 685,546 611,246 747,546 632,351 551,930 674,382 590,806 2.50%
PBT 70,124 31,223 61,779 114,426 145,184 132,135 111,002 -7.36%
Tax -22,632 -16,793 -25,787 -32,596 -42,146 -31,298 -30,132 -4.65%
NP 47,492 14,430 35,992 81,830 103,038 100,837 80,870 -8.48%
-
NP to SH 46,770 14,146 35,608 81,984 102,485 100,785 80,155 -8.57%
-
Tax Rate 32.27% 53.78% 41.74% 28.49% 29.03% 23.69% 27.15% -
Total Cost 638,054 596,816 711,554 550,521 448,892 573,545 509,936 3.80%
-
Net Worth 829,989 815,428 769,191 721,275 650,889 0 223,467 24.41%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div 2,184 7,258 7,940 19,765 19,429 16,198 10,815 -23.38%
Div Payout % 4.67% 51.31% 22.30% 24.11% 18.96% 16.07% 13.49% -
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 0 223,467 24.41%
NOSH 728,060 728,060 728,060 661,720 659,918 262,758 223,467 21.73%
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 6.93% 2.36% 4.81% 12.94% 18.67% 14.95% 13.69% -
ROE 5.64% 1.73% 4.63% 11.37% 15.75% 0.00% 35.87% -
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 94.16 83.96 107.88 95.56 83.95 256.65 264.38 -15.79%
EPS 6.42 1.94 5.14 12.39 15.59 38.36 35.87 -24.91%
DPS 0.30 1.00 1.15 3.00 2.96 6.16 4.84 -37.06%
NAPS 1.14 1.12 1.11 1.09 0.99 0.00 1.00 2.20%
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 94.16 83.96 102.68 86.85 75.81 92.63 81.15 2.50%
EPS 6.42 1.94 4.89 11.26 14.08 13.84 11.01 -8.59%
DPS 0.30 1.00 1.09 2.71 2.67 2.22 1.49 -23.42%
NAPS 1.14 1.12 1.0565 0.9907 0.894 0.00 0.3069 24.42%
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 0.38 0.49 0.63 0.57 1.30 0.37 0.71 -9.88%
P/EPS 5.60 21.10 13.23 4.40 6.99 2.45 5.21 1.20%
EY 17.84 4.74 7.56 22.73 14.30 40.80 19.18 -1.19%
DY 0.83 2.43 1.69 5.50 2.71 6.56 2.59 -17.26%
P/NAPS 0.32 0.37 0.61 0.50 1.10 0.00 1.87 -25.46%
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 0.39 0.46 0.63 0.64 1.36 0.40 0.82 -11.63%
P/EPS 5.76 19.82 13.33 4.92 7.31 2.69 6.08 -0.89%
EY 17.36 5.05 7.50 20.31 13.67 37.24 16.45 0.90%
DY 0.81 2.59 1.67 4.92 2.59 5.99 2.22 -15.45%
P/NAPS 0.32 0.34 0.62 0.56 1.15 0.00 2.18 -27.34%

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