[GADANG] YoY Annualized Quarter Result on 30-Nov-2021 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
30-Nov-2021 [#2]
Profit Trend
QoQ- 444.85%
YoY- 983.84%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Revenue 652,504 583,836 516,278 788,602 567,014 690,634 595,328 1.53%
PBT 39,244 25,114 17,564 115,612 15,670 72,150 90,628 -13.00%
Tax -15,916 -13,776 -9,806 -34,054 -7,686 -20,344 -23,628 -6.36%
NP 23,328 11,338 7,758 81,558 7,984 51,806 67,000 -16.11%
-
NP to SH 26,744 15,218 6,682 80,464 7,424 51,382 67,140 -14.21%
-
Tax Rate 40.56% 54.85% 55.83% 29.46% 49.05% 28.20% 26.07% -
Total Cost 629,176 572,498 508,520 707,044 559,030 638,828 528,328 2.95%
-
Net Worth 824,740 800,867 815,428 829,989 815,428 769,191 721,275 2.25%
Dividend
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Net Worth 824,740 800,867 815,428 829,989 815,428 769,191 721,275 2.25%
NOSH 800,718 728,061 728,061 728,060 728,060 728,060 661,720 3.22%
Ratio Analysis
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
NP Margin 3.58% 1.94% 1.50% 10.34% 1.41% 7.50% 11.25% -
ROE 3.24% 1.90% 0.82% 9.69% 0.91% 6.68% 9.31% -
Per Share
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
RPS 81.49 80.19 70.91 108.32 77.88 99.66 89.97 -1.63%
EPS 3.34 2.10 0.92 11.06 1.02 7.42 10.14 -16.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.10 1.12 1.14 1.12 1.11 1.09 -0.93%
Adjusted Per Share Value based on latest NOSH - 728,060
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
RPS 81.24 72.69 64.28 98.19 70.60 85.99 74.12 1.53%
EPS 3.33 1.89 0.83 10.02 0.92 6.40 8.36 -14.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0269 0.9972 1.0153 1.0334 1.0153 0.9577 0.8981 2.25%
Price Multiplier on Financial Quarter End Date
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Date 29/11/24 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 -
Price 0.31 0.33 0.325 0.36 0.41 0.68 0.545 -
P/RPS 0.38 0.41 0.46 0.33 0.53 0.68 0.61 -7.57%
P/EPS 9.28 15.79 35.41 3.26 40.21 9.17 5.37 9.53%
EY 10.77 6.33 2.82 30.70 2.49 10.90 18.62 -8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.29 0.32 0.37 0.61 0.50 -8.15%
Price Multiplier on Announcement Date
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Date 22/01/25 24/01/24 18/01/23 26/01/22 27/01/21 22/01/20 23/01/19 -
Price 0.34 0.41 0.335 0.37 0.385 0.685 0.61 -
P/RPS 0.42 0.51 0.47 0.34 0.49 0.69 0.68 -7.70%
P/EPS 10.18 19.62 36.50 3.35 37.76 9.24 6.01 9.17%
EY 9.82 5.10 2.74 29.87 2.65 10.82 16.63 -8.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.30 0.32 0.34 0.62 0.56 -8.42%

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