[GADANG] QoQ Annualized Quarter Result on 28-Feb-2023 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
28-Feb-2023 [#3]
Profit Trend
QoQ- -132.31%
YoY- -103.54%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 583,836 517,900 496,073 509,496 516,278 509,664 651,993 -7.09%
PBT 25,114 35,240 -27,897 12,386 17,564 24,476 70,135 -49.54%
Tax -13,776 -13,296 -13,299 -13,542 -9,806 -10,028 -27,076 -36.24%
NP 11,338 21,944 -41,196 -1,156 7,758 14,448 43,059 -58.88%
-
NP to SH 15,218 24,832 -29,325 -2,158 6,682 12,972 41,550 -48.77%
-
Tax Rate 54.85% 37.73% - 109.33% 55.83% 40.97% 38.61% -
Total Cost 572,498 495,956 537,269 510,652 508,520 495,216 608,934 -4.02%
-
Net Worth 800,867 800,867 793,586 815,428 815,428 829,989 829,989 -2.35%
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div - - - - - - 5,096 -
Div Payout % - - - - - - 12.27% -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth 800,867 800,867 793,586 815,428 815,428 829,989 829,989 -2.35%
NOSH 728,061 728,061 728,061 728,061 728,061 728,061 728,061 0.00%
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin 1.94% 4.24% -8.30% -0.23% 1.50% 2.83% 6.60% -
ROE 1.90% 3.10% -3.70% -0.26% 0.82% 1.56% 5.01% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 80.19 71.13 68.14 69.98 70.91 70.00 89.55 -7.08%
EPS 2.10 3.40 -4.03 -0.29 0.92 1.80 5.71 -48.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
NAPS 1.10 1.10 1.09 1.12 1.12 1.14 1.14 -2.35%
Adjusted Per Share Value based on latest NOSH - 728,061
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 72.90 64.67 61.94 63.62 64.46 63.64 81.41 -7.09%
EPS 1.90 3.10 -3.66 -0.27 0.83 1.62 5.19 -48.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.64 -
NAPS 1.00 1.00 0.9909 1.0182 1.0182 1.0364 1.0364 -2.35%
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.33 0.345 0.29 0.305 0.325 0.345 0.375 -
P/RPS 0.41 0.48 0.43 0.44 0.46 0.49 0.42 -1.59%
P/EPS 15.79 10.12 -7.20 -102.87 35.41 19.36 6.57 79.32%
EY 6.33 9.89 -13.89 -0.97 2.82 5.16 15.22 -44.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
P/NAPS 0.30 0.31 0.27 0.27 0.29 0.30 0.33 -6.15%
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 24/01/24 25/10/23 28/07/23 26/04/23 18/01/23 26/10/22 27/07/22 -
Price 0.41 0.315 0.335 0.295 0.335 0.30 0.35 -
P/RPS 0.51 0.44 0.49 0.42 0.47 0.43 0.39 19.56%
P/EPS 19.62 9.24 -8.32 -99.50 36.50 16.84 6.13 117.02%
EY 5.10 10.83 -12.02 -1.01 2.74 5.94 16.31 -53.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
P/NAPS 0.37 0.29 0.31 0.26 0.30 0.26 0.31 12.50%

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