[GADANG] QoQ Annualized Quarter Result on 31-May-2019 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
31-May-2019 [#4]
Profit Trend
QoQ- -30.42%
YoY- -54.28%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 743,281 690,634 590,396 699,893 670,652 595,328 516,596 27.47%
PBT 70,569 72,150 83,952 71,018 90,337 90,628 91,264 -15.76%
Tax -22,585 -20,344 -24,136 -27,430 -27,644 -23,628 -25,112 -6.83%
NP 47,984 51,806 59,816 43,588 62,693 67,000 66,152 -19.28%
-
NP to SH 47,629 51,382 59,380 43,486 62,496 67,140 66,168 -19.69%
-
Tax Rate 32.00% 28.20% 28.75% 38.62% 30.60% 26.07% 27.52% -
Total Cost 695,297 638,828 530,580 656,305 607,958 528,328 450,444 33.59%
-
Net Worth 794,500 769,191 750,832 734,510 734,510 721,275 721,275 6.66%
Dividend
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Div - - - 7,940 - - - -
Div Payout % - - - 18.26% - - - -
Equity
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 794,500 769,191 750,832 734,510 734,510 721,275 721,275 6.66%
NOSH 728,060 728,060 728,060 661,720 661,720 661,720 661,720 6.58%
Ratio Analysis
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin 6.46% 7.50% 10.13% 6.23% 9.35% 11.25% 12.81% -
ROE 5.99% 6.68% 7.91% 5.92% 8.51% 9.31% 9.17% -
Per Share
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 104.78 99.66 87.28 105.77 101.35 89.97 78.07 21.69%
EPS 6.72 7.42 8.76 6.57 9.44 10.14 10.00 -23.29%
DPS 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.11 1.11 1.11 1.09 1.09 1.82%
Adjusted Per Share Value based on latest NOSH - 661,720
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 92.81 86.24 73.72 87.39 83.74 74.34 64.50 27.48%
EPS 5.95 6.42 7.41 5.43 7.80 8.38 8.26 -19.65%
DPS 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
NAPS 0.992 0.9604 0.9375 0.9171 0.9171 0.9006 0.9006 6.66%
Price Multiplier on Financial Quarter End Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.57 0.68 0.695 0.86 0.595 0.545 0.70 -
P/RPS 0.54 0.68 0.80 0.81 0.59 0.61 0.90 -28.88%
P/EPS 8.49 9.17 7.92 13.09 6.30 5.37 7.00 13.74%
EY 11.78 10.90 12.63 7.64 15.87 18.62 14.28 -12.05%
DY 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.63 0.77 0.54 0.50 0.64 -14.05%
Price Multiplier on Announcement Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 14/05/20 22/01/20 23/10/19 24/07/19 24/04/19 23/01/19 19/10/18 -
Price 0.40 0.685 0.66 0.91 0.90 0.61 0.675 -
P/RPS 0.38 0.69 0.76 0.86 0.89 0.68 0.86 -42.01%
P/EPS 5.96 9.24 7.52 13.85 9.53 6.01 6.75 -7.97%
EY 16.79 10.82 13.30 7.22 10.49 16.63 14.81 8.73%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 0.36 0.62 0.59 0.82 0.81 0.56 0.62 -30.42%

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