[GADANG] QoQ Annualized Quarter Result on 28-Feb-2021 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
28-Feb-2021 [#3]
Profit Trend
QoQ- 17.58%
YoY- -81.67%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 788,602 538,544 574,752 563,225 567,014 461,568 673,056 11.12%
PBT 115,612 23,888 20,153 18,161 15,670 8,236 59,463 55.71%
Tax -34,054 -8,060 -9,448 -8,877 -7,686 -5,496 -23,122 29.41%
NP 81,558 15,828 10,705 9,284 7,984 2,740 36,341 71.32%
-
NP to SH 80,464 14,768 10,249 8,729 7,424 2,192 36,125 70.47%
-
Tax Rate 29.46% 33.74% 46.88% 48.88% 49.05% 66.73% 38.88% -
Total Cost 707,044 522,716 564,047 553,941 559,030 458,828 636,715 7.22%
-
Net Worth 829,989 793,586 822,708 815,428 815,428 815,428 820,231 0.79%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div - - 2,184 - - - 7,258 -
Div Payout % - - 21.31% - - - 20.09% -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 829,989 793,586 822,708 815,428 815,428 815,428 820,231 0.79%
NOSH 728,060 728,060 728,060 728,060 728,060 728,060 728,060 0.00%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 10.34% 2.94% 1.86% 1.65% 1.41% 0.59% 5.40% -
ROE 9.69% 1.86% 1.25% 1.07% 0.91% 0.27% 4.40% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 108.32 73.97 78.94 77.36 77.88 63.40 92.72 10.91%
EPS 11.06 2.04 1.41 1.20 1.02 0.32 4.98 70.13%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 1.00 -
NAPS 1.14 1.09 1.13 1.12 1.12 1.12 1.13 0.58%
Adjusted Per Share Value based on latest NOSH - 728,060
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 98.47 67.25 71.77 70.33 70.80 57.63 84.04 11.13%
EPS 10.05 1.84 1.28 1.09 0.93 0.27 4.51 70.52%
DPS 0.00 0.00 0.27 0.00 0.00 0.00 0.91 -
NAPS 1.0364 0.9909 1.0273 1.0182 1.0182 1.0182 1.0242 0.79%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.36 0.385 0.39 0.40 0.41 0.435 0.505 -
P/RPS 0.33 0.52 0.49 0.52 0.53 0.69 0.54 -27.96%
P/EPS 3.26 18.98 27.70 33.36 40.21 144.48 10.15 -53.06%
EY 30.70 5.27 3.61 3.00 2.49 0.69 9.86 113.07%
DY 0.00 0.00 0.77 0.00 0.00 0.00 1.98 -
P/NAPS 0.32 0.35 0.35 0.36 0.37 0.39 0.45 -20.31%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 26/01/22 27/10/21 28/07/21 28/04/21 27/01/21 21/10/20 29/07/20 -
Price 0.37 0.40 0.375 0.425 0.385 0.39 0.42 -
P/RPS 0.34 0.54 0.48 0.55 0.49 0.62 0.45 -17.03%
P/EPS 3.35 19.72 26.64 35.45 37.76 129.54 8.44 -45.96%
EY 29.87 5.07 3.75 2.82 2.65 0.77 11.85 85.11%
DY 0.00 0.00 0.80 0.00 0.00 0.00 2.38 -
P/NAPS 0.32 0.37 0.33 0.38 0.34 0.35 0.37 -9.21%

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