[GADANG] QoQ Quarter Result on 28-Feb-2021 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
28-Feb-2021 [#3]
Profit Trend
QoQ- -10.4%
YoY- -71.73%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 259,665 134,636 152,333 138,912 168,115 115,392 115,595 71.43%
PBT 51,834 5,972 6,532 5,786 5,776 2,059 6,536 297.18%
Tax -15,012 -2,015 -2,790 -2,815 -2,469 -1,374 -6,183 80.54%
NP 36,822 3,957 3,742 2,971 3,307 685 353 2109.66%
-
NP to SH 36,541 3,692 3,702 2,835 3,164 548 404 1909.44%
-
Tax Rate 28.96% 33.74% 42.71% 48.65% 42.75% 66.73% 94.60% -
Total Cost 222,843 130,679 148,591 135,941 164,808 114,707 115,242 55.14%
-
Net Worth 829,989 793,586 822,708 815,428 815,428 815,428 820,231 0.79%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div - - 2,184 - - - 7,258 -
Div Payout % - - 59.00% - - - 1,796.71% -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 829,989 793,586 822,708 815,428 815,428 815,428 820,231 0.79%
NOSH 728,060 728,060 728,060 728,060 728,060 728,060 728,060 0.00%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 14.18% 2.94% 2.46% 2.14% 1.97% 0.59% 0.31% -
ROE 4.40% 0.47% 0.45% 0.35% 0.39% 0.07% 0.05% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 35.67 18.49 20.92 19.08 23.09 15.85 15.93 71.07%
EPS 5.02 0.51 0.51 0.39 0.43 0.08 0.06 1807.79%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 1.00 -
NAPS 1.14 1.09 1.13 1.12 1.12 1.12 1.13 0.58%
Adjusted Per Share Value based on latest NOSH - 728,060
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 32.42 16.81 19.02 17.35 20.99 14.41 14.43 71.45%
EPS 4.56 0.46 0.46 0.35 0.40 0.07 0.05 1920.55%
DPS 0.00 0.00 0.27 0.00 0.00 0.00 0.91 -
NAPS 1.0364 0.9909 1.0273 1.0182 1.0182 1.0182 1.0242 0.79%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.36 0.385 0.39 0.40 0.41 0.435 0.505 -
P/RPS 1.01 2.08 1.86 2.10 1.78 2.74 3.17 -53.31%
P/EPS 7.17 75.92 76.70 102.72 94.34 577.93 907.34 -96.02%
EY 13.94 1.32 1.30 0.97 1.06 0.17 0.11 2415.55%
DY 0.00 0.00 0.77 0.00 0.00 0.00 1.98 -
P/NAPS 0.32 0.35 0.35 0.36 0.37 0.39 0.45 -20.31%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 26/01/22 27/10/21 28/07/21 28/04/21 27/01/21 21/10/20 29/07/20 -
Price 0.37 0.40 0.375 0.425 0.385 0.39 0.42 -
P/RPS 1.04 2.16 1.79 2.23 1.67 2.46 2.64 -46.23%
P/EPS 7.37 78.88 73.75 109.14 88.59 518.15 754.62 -95.41%
EY 13.56 1.27 1.36 0.92 1.13 0.19 0.13 2109.61%
DY 0.00 0.00 0.80 0.00 0.00 0.00 2.38 -
P/NAPS 0.32 0.37 0.33 0.38 0.34 0.35 0.37 -9.21%

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