[GADANG] QoQ Annualized Quarter Result on 30-Nov-2020 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
27-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
30-Nov-2020 [#2]
Profit Trend
QoQ- 238.69%
YoY- -85.55%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 538,544 574,752 563,225 567,014 461,568 673,056 743,281 -19.28%
PBT 23,888 20,153 18,161 15,670 8,236 59,463 70,569 -51.33%
Tax -8,060 -9,448 -8,877 -7,686 -5,496 -23,122 -22,585 -49.59%
NP 15,828 10,705 9,284 7,984 2,740 36,341 47,984 -52.16%
-
NP to SH 14,768 10,249 8,729 7,424 2,192 36,125 47,629 -54.09%
-
Tax Rate 33.74% 46.88% 48.88% 49.05% 66.73% 38.88% 32.00% -
Total Cost 522,716 564,047 553,941 559,030 458,828 636,715 695,297 -17.27%
-
Net Worth 793,586 822,708 815,428 815,428 815,428 820,231 794,500 -0.07%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - 2,184 - - - 7,258 - -
Div Payout % - 21.31% - - - 20.09% - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 793,586 822,708 815,428 815,428 815,428 820,231 794,500 -0.07%
NOSH 728,060 728,060 728,060 728,060 728,060 728,060 728,060 0.00%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 2.94% 1.86% 1.65% 1.41% 0.59% 5.40% 6.46% -
ROE 1.86% 1.25% 1.07% 0.91% 0.27% 4.40% 5.99% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 73.97 78.94 77.36 77.88 63.40 92.72 104.78 -20.66%
EPS 2.04 1.41 1.20 1.02 0.32 4.98 6.72 -54.73%
DPS 0.00 0.30 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.09 1.13 1.12 1.12 1.12 1.13 1.12 -1.78%
Adjusted Per Share Value based on latest NOSH - 728,060
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 67.25 71.77 70.33 70.80 57.63 84.04 92.81 -19.27%
EPS 1.84 1.28 1.09 0.93 0.27 4.51 5.95 -54.17%
DPS 0.00 0.27 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.9909 1.0273 1.0182 1.0182 1.0182 1.0242 0.992 -0.07%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.385 0.39 0.40 0.41 0.435 0.505 0.57 -
P/RPS 0.52 0.49 0.52 0.53 0.69 0.54 0.54 -2.47%
P/EPS 18.98 27.70 33.36 40.21 144.48 10.15 8.49 70.72%
EY 5.27 3.61 3.00 2.49 0.69 9.86 11.78 -41.42%
DY 0.00 0.77 0.00 0.00 0.00 1.98 0.00 -
P/NAPS 0.35 0.35 0.36 0.37 0.39 0.45 0.51 -22.14%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 27/10/21 28/07/21 28/04/21 27/01/21 21/10/20 29/07/20 14/05/20 -
Price 0.40 0.375 0.425 0.385 0.39 0.42 0.40 -
P/RPS 0.54 0.48 0.55 0.49 0.62 0.45 0.38 26.31%
P/EPS 19.72 26.64 35.45 37.76 129.54 8.44 5.96 121.56%
EY 5.07 3.75 2.82 2.65 0.77 11.85 16.79 -54.89%
DY 0.00 0.80 0.00 0.00 0.00 2.38 0.00 -
P/NAPS 0.37 0.33 0.38 0.34 0.35 0.37 0.36 1.83%

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