[GADANG] QoQ Cumulative Quarter Result on 31-May-2021 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-May-2021 [#4]
Profit Trend
QoQ- 56.54%
YoY- -71.63%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 513,816 394,301 134,636 574,752 422,419 283,507 115,392 171.39%
PBT 68,035 57,806 5,972 20,153 13,621 7,835 2,059 936.33%
Tax -20,899 -17,027 -2,015 -9,448 -6,658 -3,843 -1,374 516.96%
NP 47,136 40,779 3,957 10,705 6,963 3,992 685 1592.28%
-
NP to SH 45,678 40,232 3,692 10,249 6,547 3,712 548 1823.69%
-
Tax Rate 30.72% 29.46% 33.74% 46.88% 48.88% 49.05% 66.73% -
Total Cost 466,680 353,522 130,679 564,047 415,456 279,515 114,707 155.50%
-
Net Worth 844,550 829,989 793,586 822,708 815,428 815,428 815,428 2.37%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div - - - 2,184 - - - -
Div Payout % - - - 21.31% - - - -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 844,550 829,989 793,586 822,708 815,428 815,428 815,428 2.37%
NOSH 728,061 728,060 728,060 728,060 728,060 728,060 728,060 0.00%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 9.17% 10.34% 2.94% 1.86% 1.65% 1.41% 0.59% -
ROE 5.41% 4.85% 0.47% 1.25% 0.80% 0.46% 0.07% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 70.57 54.16 18.49 78.94 58.02 38.94 15.85 171.38%
EPS 6.27 5.53 0.51 1.41 0.90 0.51 0.08 1746.09%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 1.16 1.14 1.09 1.13 1.12 1.12 1.12 2.37%
Adjusted Per Share Value based on latest NOSH - 728,060
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 64.16 49.23 16.81 71.77 52.75 35.40 14.41 171.38%
EPS 5.70 5.02 0.46 1.28 0.82 0.46 0.07 1793.87%
DPS 0.00 0.00 0.00 0.27 0.00 0.00 0.00 -
NAPS 1.0545 1.0364 0.9909 1.0273 1.0182 1.0182 1.0182 2.36%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.385 0.36 0.385 0.39 0.40 0.41 0.435 -
P/RPS 0.55 0.66 2.08 0.49 0.69 1.05 2.74 -65.81%
P/EPS 6.14 6.51 75.92 27.70 44.48 80.42 577.93 -95.20%
EY 16.30 15.35 1.32 3.61 2.25 1.24 0.17 2012.46%
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.35 0.35 0.36 0.37 0.39 -10.56%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 27/04/22 26/01/22 27/10/21 28/07/21 28/04/21 27/01/21 21/10/20 -
Price 0.425 0.37 0.40 0.375 0.425 0.385 0.39 -
P/RPS 0.60 0.68 2.16 0.48 0.73 0.99 2.46 -61.06%
P/EPS 6.77 6.70 78.88 26.64 47.26 75.51 518.15 -94.49%
EY 14.76 14.93 1.27 3.75 2.12 1.32 0.19 1735.20%
DY 0.00 0.00 0.00 0.80 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.37 0.33 0.38 0.34 0.35 3.78%

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