[GADANG] QoQ Annualized Quarter Result on 29-Feb-2020 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
14-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
29-Feb-2020 [#3]
Profit Trend
QoQ- -7.3%
YoY- -23.79%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Revenue 567,014 461,568 673,056 743,281 690,634 590,396 699,893 -13.06%
PBT 15,670 8,236 59,463 70,569 72,150 83,952 71,018 -63.38%
Tax -7,686 -5,496 -23,122 -22,585 -20,344 -24,136 -27,430 -57.08%
NP 7,984 2,740 36,341 47,984 51,806 59,816 43,588 -67.64%
-
NP to SH 7,424 2,192 36,125 47,629 51,382 59,380 43,486 -69.12%
-
Tax Rate 49.05% 66.73% 38.88% 32.00% 28.20% 28.75% 38.62% -
Total Cost 559,030 458,828 636,715 695,297 638,828 530,580 656,305 -10.11%
-
Net Worth 815,428 815,428 820,231 794,500 769,191 750,832 734,510 7.19%
Dividend
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Div - - 7,258 - - - 7,940 -
Div Payout % - - 20.09% - - - 18.26% -
Equity
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Net Worth 815,428 815,428 820,231 794,500 769,191 750,832 734,510 7.19%
NOSH 728,060 728,060 728,060 728,060 728,060 728,060 661,720 6.55%
Ratio Analysis
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
NP Margin 1.41% 0.59% 5.40% 6.46% 7.50% 10.13% 6.23% -
ROE 0.91% 0.27% 4.40% 5.99% 6.68% 7.91% 5.92% -
Per Share
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 77.88 63.40 92.72 104.78 99.66 87.28 105.77 -18.41%
EPS 1.02 0.32 4.98 6.72 7.42 8.76 6.57 -71.01%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.20 -
NAPS 1.12 1.12 1.13 1.12 1.11 1.11 1.11 0.59%
Adjusted Per Share Value based on latest NOSH - 728,060
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 70.80 57.63 84.04 92.81 86.24 73.72 87.39 -13.06%
EPS 0.93 0.27 4.51 5.95 6.42 7.41 5.43 -69.06%
DPS 0.00 0.00 0.91 0.00 0.00 0.00 0.99 -
NAPS 1.0182 1.0182 1.0242 0.992 0.9604 0.9375 0.9171 7.20%
Price Multiplier on Financial Quarter End Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 -
Price 0.41 0.435 0.505 0.57 0.68 0.695 0.86 -
P/RPS 0.53 0.69 0.54 0.54 0.68 0.80 0.81 -24.57%
P/EPS 40.21 144.48 10.15 8.49 9.17 7.92 13.09 110.88%
EY 2.49 0.69 9.86 11.78 10.90 12.63 7.64 -52.54%
DY 0.00 0.00 1.98 0.00 0.00 0.00 1.40 -
P/NAPS 0.37 0.39 0.45 0.51 0.61 0.63 0.77 -38.56%
Price Multiplier on Announcement Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 27/01/21 21/10/20 29/07/20 14/05/20 22/01/20 23/10/19 24/07/19 -
Price 0.385 0.39 0.42 0.40 0.685 0.66 0.91 -
P/RPS 0.49 0.62 0.45 0.38 0.69 0.76 0.86 -31.20%
P/EPS 37.76 129.54 8.44 5.96 9.24 7.52 13.85 94.80%
EY 2.65 0.77 11.85 16.79 10.82 13.30 7.22 -48.64%
DY 0.00 0.00 2.38 0.00 0.00 0.00 1.32 -
P/NAPS 0.34 0.35 0.37 0.36 0.62 0.59 0.82 -44.30%

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