[GADANG] YoY TTM Result on 31-May-2021 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-May-2021 [#4]
Profit Trend
QoQ- 47.45%
YoY- -71.63%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 583,589 496,073 651,993 574,752 673,056 699,893 594,294 -0.30%
PBT 14,465 -27,897 70,135 20,153 59,463 71,019 132,564 -30.84%
Tax -13,970 -13,299 -27,077 -9,448 -23,122 -27,430 -37,309 -15.08%
NP 495 -41,196 43,058 10,705 36,341 43,589 95,255 -58.34%
-
NP to SH 4,711 -29,325 41,551 10,249 36,125 43,488 95,123 -39.37%
-
Tax Rate 96.58% - 38.61% 46.88% 38.88% 38.62% 28.14% -
Total Cost 583,094 537,269 608,935 564,047 636,715 656,304 499,039 2.62%
-
Net Worth 793,586 793,586 829,989 822,708 820,231 734,510 698,382 2.15%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div - - 5,096 2,184 7,258 7,940 19,765 -
Div Payout % - - 12.27% 21.31% 20.09% 18.26% 20.78% -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 793,586 793,586 829,989 822,708 820,231 734,510 698,382 2.15%
NOSH 728,061 728,061 728,061 728,060 728,060 661,720 661,720 1.60%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 0.08% -8.30% 6.60% 1.86% 5.40% 6.23% 16.03% -
ROE 0.59% -3.70% 5.01% 1.25% 4.40% 5.92% 13.62% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 80.16 68.14 89.55 78.94 92.72 105.77 90.20 -1.94%
EPS 0.65 -4.03 5.71 1.41 4.98 6.57 14.44 -40.32%
DPS 0.00 0.00 0.70 0.30 1.00 1.20 3.00 -
NAPS 1.09 1.09 1.14 1.13 1.13 1.11 1.06 0.46%
Adjusted Per Share Value based on latest NOSH - 728,060
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 72.87 61.94 81.41 71.77 84.04 87.39 74.21 -0.30%
EPS 0.59 -3.66 5.19 1.28 4.51 5.43 11.88 -39.34%
DPS 0.00 0.00 0.64 0.27 0.91 0.99 2.47 -
NAPS 0.9909 0.9909 1.0364 1.0273 1.0242 0.9171 0.872 2.15%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 0.44 0.29 0.375 0.39 0.505 0.86 0.665 -
P/RPS 0.55 0.43 0.42 0.49 0.54 0.81 0.74 -4.82%
P/EPS 68.00 -7.20 6.57 27.70 10.15 13.09 4.61 56.53%
EY 1.47 -13.89 15.22 3.61 9.86 7.64 21.71 -36.13%
DY 0.00 0.00 1.87 0.77 1.98 1.40 4.51 -
P/NAPS 0.40 0.27 0.33 0.35 0.45 0.77 0.63 -7.28%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 24/07/24 28/07/23 27/07/22 28/07/21 29/07/20 24/07/19 25/07/18 -
Price 0.47 0.335 0.35 0.375 0.42 0.91 0.80 -
P/RPS 0.59 0.49 0.39 0.48 0.45 0.86 0.89 -6.61%
P/EPS 72.64 -8.32 6.13 26.64 8.44 13.85 5.54 53.49%
EY 1.38 -12.02 16.31 3.75 11.85 7.22 18.05 -34.82%
DY 0.00 0.00 2.00 0.80 2.38 1.32 3.75 -
P/NAPS 0.43 0.31 0.31 0.33 0.37 0.82 0.75 -8.84%

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