[GADANG] QoQ TTM Result on 31-May-2022 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
27-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
31-May-2022 [#4]
Profit Trend
QoQ- -15.86%
YoY- 305.42%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 520,299 515,831 644,773 651,993 666,149 685,546 593,996 -8.47%
PBT 11,390 21,111 70,282 70,135 74,567 70,124 24,066 -39.35%
Tax -16,334 -14,953 -27,569 -27,077 -23,690 -22,632 -10,089 38.00%
NP -4,944 6,158 42,713 43,058 50,877 47,492 13,977 -
-
NP to SH -5,747 4,659 41,102 41,551 49,381 46,770 13,393 -
-
Tax Rate 143.41% 70.83% 39.23% 38.61% 31.77% 32.27% 41.92% -
Total Cost 525,243 509,673 602,060 608,935 615,272 638,054 580,019 -6.41%
-
Net Worth 815,428 815,428 829,989 829,989 844,550 829,989 793,586 1.83%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div 5,096 5,096 5,096 5,096 2,184 2,184 2,184 76.19%
Div Payout % 0.00% 109.39% 12.40% 12.27% 4.42% 4.67% 16.31% -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 815,428 815,428 829,989 829,989 844,550 829,989 793,586 1.83%
NOSH 728,061 728,061 728,061 728,061 728,061 728,060 728,060 0.00%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin -0.95% 1.19% 6.62% 6.60% 7.64% 6.93% 2.35% -
ROE -0.70% 0.57% 4.95% 5.01% 5.85% 5.64% 1.69% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 71.46 70.85 88.56 89.55 91.50 94.16 81.59 -8.48%
EPS -0.79 0.64 5.65 5.71 6.78 6.42 1.84 -
DPS 0.70 0.70 0.70 0.70 0.30 0.30 0.30 76.19%
NAPS 1.12 1.12 1.14 1.14 1.16 1.14 1.09 1.83%
Adjusted Per Share Value based on latest NOSH - 728,061
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 64.97 64.41 80.51 81.41 83.18 85.60 74.17 -8.47%
EPS -0.72 0.58 5.13 5.19 6.17 5.84 1.67 -
DPS 0.64 0.64 0.64 0.64 0.27 0.27 0.27 78.05%
NAPS 1.0182 1.0182 1.0364 1.0364 1.0545 1.0364 0.9909 1.83%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.305 0.325 0.345 0.375 0.385 0.36 0.385 -
P/RPS 0.43 0.46 0.39 0.42 0.42 0.38 0.47 -5.77%
P/EPS -38.64 50.79 6.11 6.57 5.68 5.60 20.93 -
EY -2.59 1.97 16.36 15.22 17.62 17.84 4.78 -
DY 2.30 2.15 2.03 1.87 0.78 0.83 0.78 106.03%
P/NAPS 0.27 0.29 0.30 0.33 0.33 0.32 0.35 -15.92%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 26/04/23 18/01/23 26/10/22 27/07/22 27/04/22 26/01/22 27/10/21 -
Price 0.295 0.335 0.30 0.35 0.425 0.37 0.40 -
P/RPS 0.41 0.47 0.34 0.39 0.46 0.39 0.49 -11.23%
P/EPS -37.37 52.35 5.31 6.13 6.27 5.76 21.74 -
EY -2.68 1.91 18.82 16.31 15.96 17.36 4.60 -
DY 2.37 2.09 2.33 2.00 0.71 0.81 0.75 115.79%
P/NAPS 0.26 0.30 0.26 0.31 0.37 0.32 0.37 -21.01%

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