[GADANG] QoQ Annualized Quarter Result on 28-Feb-2022 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
27-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
28-Feb-2022 [#3]
Profit Trend
QoQ- -24.31%
YoY- 597.69%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 516,278 509,664 651,993 685,088 788,602 538,544 574,752 -6.89%
PBT 17,564 24,476 70,135 90,713 115,612 23,888 20,153 -8.75%
Tax -9,806 -10,028 -27,076 -27,865 -34,054 -8,060 -9,448 2.50%
NP 7,758 14,448 43,059 62,848 81,558 15,828 10,705 -19.30%
-
NP to SH 6,682 12,972 41,550 60,904 80,464 14,768 10,249 -24.79%
-
Tax Rate 55.83% 40.97% 38.61% 30.72% 29.46% 33.74% 46.88% -
Total Cost 508,520 495,216 608,934 622,240 707,044 522,716 564,047 -6.66%
-
Net Worth 815,428 829,989 829,989 844,550 829,989 793,586 822,708 -0.59%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div - - 5,096 - - - 2,184 -
Div Payout % - - 12.27% - - - 21.31% -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 815,428 829,989 829,989 844,550 829,989 793,586 822,708 -0.59%
NOSH 728,061 728,061 728,061 728,061 728,060 728,060 728,060 0.00%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 1.50% 2.83% 6.60% 9.17% 10.34% 2.94% 1.86% -
ROE 0.82% 1.56% 5.01% 7.21% 9.69% 1.86% 1.25% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 70.91 70.00 89.55 94.10 108.32 73.97 78.94 -6.89%
EPS 0.92 1.80 5.71 8.36 11.06 2.04 1.41 -24.75%
DPS 0.00 0.00 0.70 0.00 0.00 0.00 0.30 -
NAPS 1.12 1.14 1.14 1.16 1.14 1.09 1.13 -0.59%
Adjusted Per Share Value based on latest NOSH - 728,061
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 64.46 63.64 81.41 85.54 98.47 67.25 71.77 -6.90%
EPS 0.83 1.62 5.19 7.60 10.05 1.84 1.28 -25.06%
DPS 0.00 0.00 0.64 0.00 0.00 0.00 0.27 -
NAPS 1.0182 1.0364 1.0364 1.0545 1.0364 0.9909 1.0273 -0.59%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.325 0.345 0.375 0.385 0.36 0.385 0.39 -
P/RPS 0.46 0.49 0.42 0.41 0.33 0.52 0.49 -4.12%
P/EPS 35.41 19.36 6.57 4.60 3.26 18.98 27.70 17.76%
EY 2.82 5.16 15.22 21.73 30.70 5.27 3.61 -15.16%
DY 0.00 0.00 1.87 0.00 0.00 0.00 0.77 -
P/NAPS 0.29 0.30 0.33 0.33 0.32 0.35 0.35 -11.77%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 18/01/23 26/10/22 27/07/22 27/04/22 26/01/22 27/10/21 28/07/21 -
Price 0.335 0.30 0.35 0.425 0.37 0.40 0.375 -
P/RPS 0.47 0.43 0.39 0.45 0.34 0.54 0.48 -1.39%
P/EPS 36.50 16.84 6.13 5.08 3.35 19.72 26.64 23.33%
EY 2.74 5.94 16.31 19.68 29.87 5.07 3.75 -18.86%
DY 0.00 0.00 2.00 0.00 0.00 0.00 0.80 -
P/NAPS 0.30 0.26 0.31 0.37 0.32 0.37 0.33 -6.15%

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