[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
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 583,836 516,278 788,602 567,014 690,634 595,328 519,214 1.97%
PBT 25,114 17,564 115,612 15,670 72,150 90,628 126,904 -23.65%
Tax -13,776 -9,806 -34,054 -7,686 -20,344 -23,628 -33,056 -13.56%
NP 11,338 7,758 81,558 7,984 51,806 67,000 93,848 -29.67%
-
NP to SH 15,218 6,682 80,464 7,424 51,382 67,140 93,418 -26.08%
-
Tax Rate 54.85% 55.83% 29.46% 49.05% 28.20% 26.07% 26.05% -
Total Cost 572,498 508,520 707,044 559,030 638,828 528,328 425,366 5.07%
-
Net Worth 800,867 815,428 829,989 815,428 769,191 721,275 650,889 3.51%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 800,867 815,428 829,989 815,428 769,191 721,275 650,889 3.51%
NOSH 728,061 728,061 728,060 728,060 728,060 661,720 659,918 1.65%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 1.94% 1.50% 10.34% 1.41% 7.50% 11.25% 18.08% -
ROE 1.90% 0.82% 9.69% 0.91% 6.68% 9.31% 14.35% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 80.19 70.91 108.32 77.88 99.66 89.97 78.97 0.25%
EPS 2.10 0.92 11.06 1.02 7.42 10.14 14.20 -27.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.12 1.14 1.12 1.11 1.09 0.99 1.77%
Adjusted Per Share Value based on latest NOSH - 728,060
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 72.90 64.46 98.47 70.80 86.24 74.34 64.83 1.97%
EPS 1.90 0.83 10.05 0.93 6.42 8.38 11.66 -26.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.0182 1.0364 1.0182 0.9604 0.9006 0.8127 3.51%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.33 0.325 0.36 0.41 0.68 0.545 1.09 -
P/RPS 0.41 0.46 0.33 0.53 0.68 0.61 1.38 -18.30%
P/EPS 15.79 35.41 3.26 40.21 9.17 5.37 7.67 12.78%
EY 6.33 2.82 30.70 2.49 10.90 18.62 13.04 -11.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.32 0.37 0.61 0.50 1.10 -19.46%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 24/01/24 18/01/23 26/01/22 27/01/21 22/01/20 23/01/19 24/01/18 -
Price 0.41 0.335 0.37 0.385 0.685 0.61 1.14 -
P/RPS 0.51 0.47 0.34 0.49 0.69 0.68 1.44 -15.87%
P/EPS 19.62 36.50 3.35 37.76 9.24 6.01 8.02 16.07%
EY 5.10 2.74 29.87 2.65 10.82 16.63 12.46 -13.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.32 0.34 0.62 0.56 1.15 -17.21%

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