[GADANG] QoQ TTM 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- -50.86%
YoY- -78.5%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 685,546 593,996 574,752 538,014 611,246 640,849 673,056 1.23%
PBT 70,124 24,066 20,153 20,157 31,223 40,534 59,463 11.60%
Tax -22,632 -10,089 -9,448 -12,841 -16,793 -18,462 -23,122 -1.41%
NP 47,492 13,977 10,705 7,316 14,430 22,072 36,341 19.51%
-
NP to SH 46,770 13,393 10,249 6,951 14,146 21,828 36,125 18.76%
-
Tax Rate 32.27% 41.92% 46.88% 63.70% 53.78% 45.55% 38.88% -
Total Cost 638,054 580,019 564,047 530,698 596,816 618,777 636,715 0.14%
-
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 2,184 2,184 7,258 7,258 7,258 7,258 -55.06%
Div Payout % 4.67% 16.31% 21.31% 104.43% 51.31% 33.25% 20.09% -
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 6.93% 2.35% 1.86% 1.36% 2.36% 3.44% 5.40% -
ROE 5.64% 1.69% 1.25% 0.85% 1.73% 2.68% 4.40% -
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 94.16 81.59 78.94 73.90 83.96 88.02 92.72 1.03%
EPS 6.42 1.84 1.41 0.95 1.94 3.00 4.98 18.43%
DPS 0.30 0.30 0.30 1.00 1.00 1.00 1.00 -55.15%
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 85.60 74.17 71.77 67.18 76.32 80.02 84.04 1.23%
EPS 5.84 1.67 1.28 0.87 1.77 2.73 4.51 18.78%
DPS 0.27 0.27 0.27 0.91 0.91 0.91 0.91 -55.48%
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 0.38 0.47 0.49 0.54 0.49 0.49 0.54 -20.86%
P/EPS 5.60 20.93 27.70 41.90 21.10 14.51 10.15 -32.70%
EY 17.84 4.78 3.61 2.39 4.74 6.89 9.86 48.43%
DY 0.83 0.78 0.77 2.50 2.43 2.29 1.98 -43.95%
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 0.39 0.49 0.48 0.58 0.46 0.44 0.45 -9.09%
P/EPS 5.76 21.74 26.64 44.52 19.82 13.01 8.44 -22.46%
EY 17.36 4.60 3.75 2.25 5.05 7.69 11.85 28.95%
DY 0.81 0.75 0.80 2.35 2.59 2.56 2.38 -51.22%
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