[GADANG] YoY Annualized Quarter Result on 31-Aug-2023 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2024
Quarter
31-Aug-2023 [#1]
Profit Trend
QoQ- 184.68%
YoY- 91.43%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Revenue 593,880 517,900 509,664 538,544 461,568 590,396 516,596 2.34%
PBT 36,436 35,240 24,476 23,888 8,236 83,952 91,264 -14.17%
Tax -13,708 -13,296 -10,028 -8,060 -5,496 -24,136 -25,112 -9.58%
NP 22,728 21,944 14,448 15,828 2,740 59,816 66,152 -16.29%
-
NP to SH 24,896 24,832 12,972 14,768 2,192 59,380 66,168 -15.02%
-
Tax Rate 37.62% 37.73% 40.97% 33.74% 66.73% 28.75% 27.52% -
Total Cost 571,152 495,956 495,216 522,716 458,828 530,580 450,444 4.03%
-
Net Worth 793,586 800,867 829,989 793,586 815,428 750,832 721,275 1.60%
Dividend
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Net Worth 793,586 800,867 829,989 793,586 815,428 750,832 721,275 1.60%
NOSH 728,061 728,061 728,061 728,060 728,060 728,060 661,720 1.60%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
NP Margin 3.83% 4.24% 2.83% 2.94% 0.59% 10.13% 12.81% -
ROE 3.14% 3.10% 1.56% 1.86% 0.27% 7.91% 9.17% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 81.57 71.13 70.00 73.97 63.40 87.28 78.07 0.73%
EPS 3.40 3.40 1.80 2.04 0.32 8.76 10.00 -16.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.10 1.14 1.09 1.12 1.11 1.09 0.00%
Adjusted Per Share Value based on latest NOSH - 728,061
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 74.15 64.67 63.64 67.25 57.63 73.72 64.50 2.34%
EPS 3.11 3.10 1.62 1.84 0.27 7.41 8.26 -15.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9909 1.00 1.0364 0.9909 1.0182 0.9375 0.9006 1.60%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 30/08/24 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 -
Price 0.35 0.345 0.345 0.385 0.435 0.695 0.70 -
P/RPS 0.43 0.48 0.49 0.52 0.69 0.80 0.90 -11.57%
P/EPS 10.24 10.12 19.36 18.98 144.48 7.92 7.00 6.53%
EY 9.77 9.89 5.16 5.27 0.69 12.63 14.28 -6.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.30 0.35 0.39 0.63 0.64 -10.90%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 23/10/24 25/10/23 26/10/22 27/10/21 21/10/20 23/10/19 19/10/18 -
Price 0.335 0.315 0.30 0.40 0.39 0.66 0.675 -
P/RPS 0.41 0.44 0.43 0.54 0.62 0.76 0.86 -11.60%
P/EPS 9.80 9.24 16.84 19.72 129.54 7.52 6.75 6.40%
EY 10.21 10.83 5.94 5.07 0.77 13.30 14.81 -6.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.26 0.37 0.35 0.59 0.62 -10.90%

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