[GADANG] QoQ Cumulative Quarter Result on 28-Feb-2022 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
27-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
28-Feb-2022 [#3]
Profit Trend
QoQ- 13.54%
YoY- 597.69%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 258,139 127,416 651,993 513,816 394,301 134,636 574,752 -41.32%
PBT 8,782 6,119 70,135 68,035 57,806 5,972 20,153 -42.49%
Tax -4,903 -2,507 -27,076 -20,899 -17,027 -2,015 -9,448 -35.39%
NP 3,879 3,612 43,059 47,136 40,779 3,957 10,705 -49.14%
-
NP to SH 3,341 3,243 41,550 45,678 40,232 3,692 10,249 -52.60%
-
Tax Rate 55.83% 40.97% 38.61% 30.72% 29.46% 33.74% 46.88% -
Total Cost 254,260 123,804 608,934 466,680 353,522 130,679 564,047 -41.18%
-
Net Worth 815,428 829,989 829,989 844,550 829,989 793,586 822,708 -0.59%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div - - 5,096 - - - 2,184 -
Div Payout % - - 12.27% - - - 21.31% -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 815,428 829,989 829,989 844,550 829,989 793,586 822,708 -0.59%
NOSH 728,061 728,061 728,061 728,061 728,060 728,060 728,060 0.00%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 1.50% 2.83% 6.60% 9.17% 10.34% 2.94% 1.86% -
ROE 0.41% 0.39% 5.01% 5.41% 4.85% 0.47% 1.25% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 35.46 17.50 89.55 70.57 54.16 18.49 78.94 -41.31%
EPS 0.46 0.45 5.71 6.27 5.53 0.51 1.41 -52.57%
DPS 0.00 0.00 0.70 0.00 0.00 0.00 0.30 -
NAPS 1.12 1.14 1.14 1.16 1.14 1.09 1.13 -0.59%
Adjusted Per Share Value based on latest NOSH - 728,061
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 32.23 15.91 81.41 64.16 49.23 16.81 71.77 -41.32%
EPS 0.42 0.40 5.19 5.70 5.02 0.46 1.28 -52.39%
DPS 0.00 0.00 0.64 0.00 0.00 0.00 0.27 -
NAPS 1.0182 1.0364 1.0364 1.0545 1.0364 0.9909 1.0273 -0.59%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.325 0.345 0.375 0.385 0.36 0.385 0.39 -
P/RPS 0.92 1.97 0.42 0.55 0.66 2.08 0.49 52.13%
P/EPS 70.82 77.45 6.57 6.14 6.51 75.92 27.70 86.86%
EY 1.41 1.29 15.22 16.30 15.35 1.32 3.61 -46.53%
DY 0.00 0.00 1.87 0.00 0.00 0.00 0.77 -
P/NAPS 0.29 0.30 0.33 0.33 0.32 0.35 0.35 -11.77%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 18/01/23 26/10/22 27/07/22 27/04/22 26/01/22 27/10/21 28/07/21 -
Price 0.335 0.30 0.35 0.425 0.37 0.40 0.375 -
P/RPS 0.94 1.71 0.39 0.60 0.68 2.16 0.48 56.46%
P/EPS 73.00 67.35 6.13 6.77 6.70 78.88 26.64 95.70%
EY 1.37 1.48 16.31 14.76 14.93 1.27 3.75 -48.86%
DY 0.00 0.00 2.00 0.00 0.00 0.00 0.80 -
P/NAPS 0.30 0.26 0.31 0.37 0.32 0.37 0.33 -6.15%

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