[GADANG] QoQ TTM Result on 28-Feb-2022 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
27-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
28-Feb-2022 [#3]
Profit Trend
QoQ- 5.58%
YoY- 610.42%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 515,831 644,773 651,993 666,149 685,546 593,996 574,752 -6.95%
PBT 21,111 70,282 70,135 74,567 70,124 24,066 20,153 3.14%
Tax -14,953 -27,569 -27,077 -23,690 -22,632 -10,089 -9,448 35.77%
NP 6,158 42,713 43,058 50,877 47,492 13,977 10,705 -30.80%
-
NP to SH 4,659 41,102 41,551 49,381 46,770 13,393 10,249 -40.85%
-
Tax Rate 70.83% 39.23% 38.61% 31.77% 32.27% 41.92% 46.88% -
Total Cost 509,673 602,060 608,935 615,272 638,054 580,019 564,047 -6.52%
-
Net Worth 815,428 829,989 829,989 844,550 829,989 793,586 822,708 -0.59%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div 5,096 5,096 5,096 2,184 2,184 2,184 2,184 75.83%
Div Payout % 109.39% 12.40% 12.27% 4.42% 4.67% 16.31% 21.31% -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 815,428 829,989 829,989 844,550 829,989 793,586 822,708 -0.59%
NOSH 728,061 728,061 728,061 728,061 728,060 728,060 728,060 0.00%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 1.19% 6.62% 6.60% 7.64% 6.93% 2.35% 1.86% -
ROE 0.57% 4.95% 5.01% 5.85% 5.64% 1.69% 1.25% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 70.85 88.56 89.55 91.50 94.16 81.59 78.94 -6.94%
EPS 0.64 5.65 5.71 6.78 6.42 1.84 1.41 -40.90%
DPS 0.70 0.70 0.70 0.30 0.30 0.30 0.30 75.83%
NAPS 1.12 1.14 1.14 1.16 1.14 1.09 1.13 -0.59%
Adjusted Per Share Value based on latest NOSH - 728,061
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 64.41 80.51 81.41 83.18 85.60 74.17 71.77 -6.95%
EPS 0.58 5.13 5.19 6.17 5.84 1.67 1.28 -40.97%
DPS 0.64 0.64 0.64 0.27 0.27 0.27 0.27 77.68%
NAPS 1.0182 1.0364 1.0364 1.0545 1.0364 0.9909 1.0273 -0.59%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.325 0.345 0.375 0.385 0.36 0.385 0.39 -
P/RPS 0.46 0.39 0.42 0.42 0.38 0.47 0.49 -4.12%
P/EPS 50.79 6.11 6.57 5.68 5.60 20.93 27.70 49.75%
EY 1.97 16.36 15.22 17.62 17.84 4.78 3.61 -33.19%
DY 2.15 2.03 1.87 0.78 0.83 0.78 0.77 98.16%
P/NAPS 0.29 0.30 0.33 0.33 0.32 0.35 0.35 -11.77%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 18/01/23 26/10/22 27/07/22 27/04/22 26/01/22 27/10/21 28/07/21 -
Price 0.335 0.30 0.35 0.425 0.37 0.40 0.375 -
P/RPS 0.47 0.34 0.39 0.46 0.39 0.49 0.48 -1.39%
P/EPS 52.35 5.31 6.13 6.27 5.76 21.74 26.64 56.82%
EY 1.91 18.82 16.31 15.96 17.36 4.60 3.75 -36.19%
DY 2.09 2.33 2.00 0.71 0.81 0.75 0.80 89.57%
P/NAPS 0.30 0.26 0.31 0.37 0.32 0.37 0.33 -6.15%

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