[GADANG] YoY Annualized Quarter Result on 28-Feb-2019 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
28-Feb-2019 [#3]
Profit Trend
QoQ- -6.92%
YoY- -34.77%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Revenue 685,088 563,225 743,281 670,652 549,717 505,357 569,702 3.12%
PBT 90,713 18,161 70,569 90,337 132,348 127,862 115,036 -3.87%
Tax -27,865 -8,877 -22,585 -27,644 -36,410 -33,785 -29,804 -1.11%
NP 62,848 9,284 47,984 62,693 95,937 94,077 85,232 -4.94%
-
NP to SH 60,904 8,729 47,629 62,496 95,802 93,852 84,925 -5.38%
-
Tax Rate 30.72% 48.88% 32.00% 30.60% 27.51% 26.42% 25.91% -
Total Cost 622,240 553,941 695,297 607,958 453,780 411,280 484,470 4.25%
-
Net Worth 844,550 815,428 794,500 734,510 677,738 0 441,150 11.42%
Dividend
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Net Worth 844,550 815,428 794,500 734,510 677,738 0 441,150 11.42%
NOSH 728,061 728,060 728,060 661,720 660,014 389,319 227,397 21.39%
Ratio Analysis
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
NP Margin 9.17% 1.65% 6.46% 9.35% 17.45% 18.62% 14.96% -
ROE 7.21% 1.07% 5.99% 8.51% 14.14% 0.00% 19.25% -
Per Share
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
RPS 94.10 77.36 104.78 101.35 83.54 129.81 250.53 -15.05%
EPS 8.36 1.20 6.72 9.44 14.56 14.52 37.35 -22.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.12 1.12 1.11 1.03 0.00 1.94 -8.21%
Adjusted Per Share Value based on latest NOSH - 661,720
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
RPS 85.54 70.33 92.81 83.74 68.64 63.10 71.14 3.11%
EPS 7.60 1.09 5.95 7.80 11.96 11.72 10.60 -5.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0545 1.0182 0.992 0.9171 0.8463 0.00 0.5508 11.42%
Price Multiplier on Financial Quarter End Date
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Date 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.385 0.40 0.57 0.595 1.06 1.08 2.07 -
P/RPS 0.41 0.52 0.54 0.59 1.27 0.83 0.83 -11.08%
P/EPS 4.60 33.36 8.49 6.30 7.28 4.48 5.54 -3.05%
EY 21.73 3.00 11.78 15.87 13.74 22.32 18.04 3.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.51 0.54 1.03 0.00 1.07 -17.79%
Price Multiplier on Announcement Date
28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Date 27/04/22 28/04/21 14/05/20 24/04/19 23/04/18 19/04/17 28/04/16 -
Price 0.425 0.425 0.40 0.90 0.83 1.27 2.03 -
P/RPS 0.45 0.55 0.38 0.89 0.99 0.98 0.81 -9.32%
P/EPS 5.08 35.45 5.96 9.53 5.70 5.27 5.44 -1.13%
EY 19.68 2.82 16.79 10.49 17.54 18.98 18.40 1.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.36 0.81 0.81 0.00 1.05 -15.95%

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