[GADANG] QoQ Quarter Result on 31-Aug-2020 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
21-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-Aug-2020 [#1]
Profit Trend
QoQ- 35.64%
YoY- -96.31%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Revenue 152,333 138,912 168,115 115,392 115,595 212,144 197,718 -15.94%
PBT 6,532 5,786 5,776 2,059 6,536 16,852 15,087 -42.74%
Tax -2,790 -2,815 -2,469 -1,374 -6,183 -6,767 -4,138 -23.09%
NP 3,742 2,971 3,307 685 353 10,085 10,949 -51.08%
-
NP to SH 3,702 2,835 3,164 548 404 10,030 10,846 -51.12%
-
Tax Rate 42.71% 48.65% 42.75% 66.73% 94.60% 40.16% 27.43% -
Total Cost 148,591 135,941 164,808 114,707 115,242 202,059 186,769 -14.12%
-
Net Worth 822,708 815,428 815,428 815,428 820,231 794,500 769,191 4.58%
Dividend
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Div 2,184 - - - 7,258 - - -
Div Payout % 59.00% - - - 1,796.71% - - -
Equity
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Net Worth 822,708 815,428 815,428 815,428 820,231 794,500 769,191 4.58%
NOSH 728,060 728,060 728,060 728,060 728,060 728,060 728,060 0.00%
Ratio Analysis
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
NP Margin 2.46% 2.14% 1.97% 0.59% 0.31% 4.75% 5.54% -
ROE 0.45% 0.35% 0.39% 0.07% 0.05% 1.26% 1.41% -
Per Share
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 20.92 19.08 23.09 15.85 15.93 29.91 28.53 -18.66%
EPS 0.51 0.39 0.43 0.08 0.06 1.41 1.57 -52.71%
DPS 0.30 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.13 1.12 1.12 1.12 1.13 1.12 1.11 1.19%
Adjusted Per Share Value based on latest NOSH - 728,060
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 19.02 17.35 20.99 14.41 14.43 26.49 24.69 -15.95%
EPS 0.46 0.35 0.40 0.07 0.05 1.25 1.35 -51.18%
DPS 0.27 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 1.0273 1.0182 1.0182 1.0182 1.0242 0.992 0.9604 4.58%
Price Multiplier on Financial Quarter End Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 -
Price 0.39 0.40 0.41 0.435 0.505 0.57 0.68 -
P/RPS 1.86 2.10 1.78 2.74 3.17 1.91 2.38 -15.14%
P/EPS 76.70 102.72 94.34 577.93 907.34 40.31 43.45 46.01%
EY 1.30 0.97 1.06 0.17 0.11 2.48 2.30 -31.61%
DY 0.77 0.00 0.00 0.00 1.98 0.00 0.00 -
P/NAPS 0.35 0.36 0.37 0.39 0.45 0.51 0.61 -30.92%
Price Multiplier on Announcement Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 28/07/21 28/04/21 27/01/21 21/10/20 29/07/20 14/05/20 22/01/20 -
Price 0.375 0.425 0.385 0.39 0.42 0.40 0.685 -
P/RPS 1.79 2.23 1.67 2.46 2.64 1.34 2.40 -17.74%
P/EPS 73.75 109.14 88.59 518.15 754.62 28.29 43.77 41.55%
EY 1.36 0.92 1.13 0.19 0.13 3.53 2.28 -29.11%
DY 0.80 0.00 0.00 0.00 2.38 0.00 0.00 -
P/NAPS 0.33 0.38 0.34 0.35 0.37 0.36 0.62 -34.29%

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