[GADANG] QoQ TTM Result on 28-Feb-2023 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
28-Feb-2023 [#3]
Profit Trend
QoQ- -223.35%
YoY- -111.64%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 529,852 498,132 496,073 520,299 515,831 644,773 651,993 -12.90%
PBT -24,122 -25,206 -27,897 11,390 21,111 70,282 70,135 -
Tax -15,284 -14,116 -13,299 -16,334 -14,953 -27,569 -27,077 -31.67%
NP -39,406 -39,322 -41,196 -4,944 6,158 42,713 43,058 -
-
NP to SH -25,057 -26,360 -29,325 -5,747 4,659 41,102 41,551 -
-
Tax Rate - - - 143.41% 70.83% 39.23% 38.61% -
Total Cost 569,258 537,454 537,269 525,243 509,673 602,060 608,935 -4.38%
-
Net Worth 800,867 800,867 793,586 815,428 815,428 829,989 829,989 -2.35%
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div - - - 5,096 5,096 5,096 5,096 -
Div Payout % - - - 0.00% 109.39% 12.40% 12.27% -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth 800,867 800,867 793,586 815,428 815,428 829,989 829,989 -2.35%
NOSH 728,061 728,061 728,061 728,061 728,061 728,061 728,061 0.00%
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin -7.44% -7.89% -8.30% -0.95% 1.19% 6.62% 6.60% -
ROE -3.13% -3.29% -3.70% -0.70% 0.57% 4.95% 5.01% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 72.78 68.42 68.14 71.46 70.85 88.56 89.55 -12.89%
EPS -3.44 -3.62 -4.03 -0.79 0.64 5.65 5.71 -
DPS 0.00 0.00 0.00 0.70 0.70 0.70 0.70 -
NAPS 1.10 1.10 1.09 1.12 1.12 1.14 1.14 -2.35%
Adjusted Per Share Value based on latest NOSH - 728,061
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 66.16 62.20 61.94 64.97 64.41 80.51 81.41 -12.90%
EPS -3.13 -3.29 -3.66 -0.72 0.58 5.13 5.19 -
DPS 0.00 0.00 0.00 0.64 0.64 0.64 0.64 -
NAPS 1.00 1.00 0.9909 1.0182 1.0182 1.0364 1.0364 -2.35%
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.33 0.345 0.29 0.305 0.325 0.345 0.375 -
P/RPS 0.45 0.50 0.43 0.43 0.46 0.39 0.42 4.70%
P/EPS -9.59 -9.53 -7.20 -38.64 50.79 6.11 6.57 -
EY -10.43 -10.49 -13.89 -2.59 1.97 16.36 15.22 -
DY 0.00 0.00 0.00 2.30 2.15 2.03 1.87 -
P/NAPS 0.30 0.31 0.27 0.27 0.29 0.30 0.33 -6.15%
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 24/01/24 25/10/23 28/07/23 26/04/23 18/01/23 26/10/22 27/07/22 -
Price 0.41 0.315 0.335 0.295 0.335 0.30 0.35 -
P/RPS 0.56 0.46 0.49 0.41 0.47 0.34 0.39 27.24%
P/EPS -11.91 -8.70 -8.32 -37.37 52.35 5.31 6.13 -
EY -8.39 -11.49 -12.02 -2.68 1.91 18.82 16.31 -
DY 0.00 0.00 0.00 2.37 2.09 2.33 2.00 -
P/NAPS 0.37 0.29 0.31 0.26 0.30 0.26 0.31 12.50%

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