[GADANG] QoQ Annualized Quarter Result on 31-Aug-2022 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-Aug-2022 [#1]
Profit Trend
QoQ- -68.78%
YoY- -12.16%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 496,073 509,496 516,278 509,664 651,993 685,088 788,602 -26.60%
PBT -27,897 12,386 17,564 24,476 70,135 90,713 115,612 -
Tax -13,299 -13,542 -9,806 -10,028 -27,076 -27,865 -34,054 -46.60%
NP -41,196 -1,156 7,758 14,448 43,059 62,848 81,558 -
-
NP to SH -29,325 -2,158 6,682 12,972 41,550 60,904 80,464 -
-
Tax Rate - 109.33% 55.83% 40.97% 38.61% 30.72% 29.46% -
Total Cost 537,269 510,652 508,520 495,216 608,934 622,240 707,044 -16.74%
-
Net Worth 793,586 815,428 815,428 829,989 829,989 844,550 829,989 -2.94%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div - - - - 5,096 - - -
Div Payout % - - - - 12.27% - - -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 793,586 815,428 815,428 829,989 829,989 844,550 829,989 -2.94%
NOSH 728,061 728,061 728,061 728,061 728,061 728,061 728,060 0.00%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin -8.30% -0.23% 1.50% 2.83% 6.60% 9.17% 10.34% -
ROE -3.70% -0.26% 0.82% 1.56% 5.01% 7.21% 9.69% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 68.14 69.98 70.91 70.00 89.55 94.10 108.32 -26.60%
EPS -4.03 -0.29 0.92 1.80 5.71 8.36 11.06 -
DPS 0.00 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 1.09 1.12 1.12 1.14 1.14 1.16 1.14 -2.94%
Adjusted Per Share Value based on latest NOSH - 728,061
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 61.94 63.62 64.46 63.64 81.41 85.54 98.47 -26.60%
EPS -3.66 -0.27 0.83 1.62 5.19 7.60 10.05 -
DPS 0.00 0.00 0.00 0.00 0.64 0.00 0.00 -
NAPS 0.9909 1.0182 1.0182 1.0364 1.0364 1.0545 1.0364 -2.95%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.29 0.305 0.325 0.345 0.375 0.385 0.36 -
P/RPS 0.43 0.44 0.46 0.49 0.42 0.41 0.33 19.31%
P/EPS -7.20 -102.87 35.41 19.36 6.57 4.60 3.26 -
EY -13.89 -0.97 2.82 5.16 15.22 21.73 30.70 -
DY 0.00 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 0.27 0.27 0.29 0.30 0.33 0.33 0.32 -10.71%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 28/07/23 26/04/23 18/01/23 26/10/22 27/07/22 27/04/22 26/01/22 -
Price 0.335 0.295 0.335 0.30 0.35 0.425 0.37 -
P/RPS 0.49 0.42 0.47 0.43 0.39 0.45 0.34 27.61%
P/EPS -8.32 -99.50 36.50 16.84 6.13 5.08 3.35 -
EY -12.02 -1.01 2.74 5.94 16.31 19.68 29.87 -
DY 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.31 0.26 0.30 0.26 0.31 0.37 0.32 -2.09%

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