[GADANG] QoQ Cumulative Quarter Result on 30-Nov-2018 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
30-Nov-2018 [#2]
Profit Trend
QoQ- 102.94%
YoY- -28.13%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 147,599 699,893 502,989 297,664 129,149 594,295 412,288 -49.48%
PBT 20,988 71,018 67,753 45,314 22,816 132,564 99,261 -64.40%
Tax -6,034 -27,430 -20,733 -11,814 -6,278 -37,310 -27,308 -63.35%
NP 14,954 43,588 47,020 33,500 16,538 95,254 71,953 -64.81%
-
NP to SH 14,845 43,486 46,872 33,570 16,542 95,122 71,852 -64.95%
-
Tax Rate 28.75% 38.62% 30.60% 26.07% 27.52% 28.14% 27.51% -
Total Cost 132,645 656,305 455,969 264,164 112,611 499,041 340,335 -46.55%
-
Net Worth 750,832 734,510 734,510 721,275 721,275 698,382 677,738 7.04%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div - 7,940 - - - 19,765 - -
Div Payout % - 18.26% - - - 20.78% - -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 750,832 734,510 734,510 721,275 721,275 698,382 677,738 7.04%
NOSH 728,060 661,720 661,720 661,720 661,720 661,720 660,014 6.74%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 10.13% 6.23% 9.35% 11.25% 12.81% 16.03% 17.45% -
ROE 1.98% 5.92% 6.38% 4.65% 2.29% 13.62% 10.60% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 21.82 105.77 76.01 44.98 19.52 90.20 62.66 -50.40%
EPS 2.19 6.57 7.08 5.07 2.50 14.44 10.92 -65.63%
DPS 0.00 1.20 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.11 1.11 1.11 1.09 1.09 1.06 1.03 5.09%
Adjusted Per Share Value based on latest NOSH - 661,720
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 18.43 87.39 62.81 37.17 16.13 74.21 51.48 -49.48%
EPS 1.85 5.43 5.85 4.19 2.07 11.88 8.97 -64.99%
DPS 0.00 0.99 0.00 0.00 0.00 2.47 0.00 -
NAPS 0.9375 0.9171 0.9171 0.9006 0.9006 0.872 0.8463 7.04%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.695 0.86 0.595 0.545 0.70 0.665 1.06 -
P/RPS 3.19 0.81 0.78 1.21 3.59 0.74 1.69 52.55%
P/EPS 31.67 13.09 8.40 10.74 28.00 4.61 9.71 119.45%
EY 3.16 7.64 11.90 9.31 3.57 21.71 10.30 -54.41%
DY 0.00 1.40 0.00 0.00 0.00 4.51 0.00 -
P/NAPS 0.63 0.77 0.54 0.50 0.64 0.63 1.03 -27.87%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 23/10/19 24/07/19 24/04/19 23/01/19 19/10/18 25/07/18 23/04/18 -
Price 0.66 0.91 0.90 0.61 0.675 0.80 0.83 -
P/RPS 3.02 0.86 1.18 1.36 3.46 0.89 1.32 73.36%
P/EPS 30.07 13.85 12.71 12.02 27.00 5.54 7.60 149.53%
EY 3.33 7.22 7.87 8.32 3.70 18.05 13.16 -59.89%
DY 0.00 1.32 0.00 0.00 0.00 3.75 0.00 -
P/NAPS 0.59 0.82 0.81 0.56 0.62 0.75 0.81 -18.99%

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