[GADANG] YoY Cumulative Quarter Result on 30-Nov-2019 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
22-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
30-Nov-2019 [#2]
Profit Trend
QoQ- 73.06%
YoY- -23.47%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Revenue 258,139 394,301 283,507 345,317 297,664 259,607 250,973 0.47%
PBT 8,782 57,806 7,835 36,075 45,314 63,452 58,848 -27.15%
Tax -4,903 -17,027 -3,843 -10,172 -11,814 -16,528 -14,293 -16.32%
NP 3,879 40,779 3,992 25,903 33,500 46,924 44,555 -33.41%
-
NP to SH 3,341 40,232 3,712 25,691 33,570 46,709 44,601 -35.06%
-
Tax Rate 55.83% 29.46% 49.05% 28.20% 26.07% 26.05% 24.29% -
Total Cost 254,260 353,522 279,515 319,414 264,164 212,683 206,418 3.53%
-
Net Worth 815,428 829,989 815,428 769,191 721,275 650,889 0 -
Dividend
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Net Worth 815,428 829,989 815,428 769,191 721,275 650,889 0 -
NOSH 728,061 728,060 728,060 728,060 661,720 659,918 262,822 18.49%
Ratio Analysis
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
NP Margin 1.50% 10.34% 1.41% 7.50% 11.25% 18.08% 17.75% -
ROE 0.41% 4.85% 0.46% 3.34% 4.65% 7.18% 0.00% -
Per Share
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 35.46 54.16 38.94 49.83 44.98 39.49 95.49 -15.21%
EPS 0.46 5.53 0.51 3.71 5.07 7.10 6.90 -36.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.14 1.12 1.11 1.09 0.99 0.00 -
Adjusted Per Share Value based on latest NOSH - 728,060
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 32.23 49.23 35.40 43.12 37.17 32.42 31.34 0.46%
EPS 0.42 5.02 0.46 3.21 4.19 5.83 5.57 -34.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0182 1.0364 1.0182 0.9604 0.9006 0.8127 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 -
Price 0.325 0.36 0.41 0.68 0.545 1.09 0.94 -
P/RPS 0.92 0.66 1.05 1.36 1.21 2.76 0.98 -1.04%
P/EPS 70.82 6.51 80.42 18.34 10.74 15.34 5.54 52.88%
EY 1.41 15.35 1.24 5.45 9.31 6.52 18.05 -34.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.37 0.61 0.50 1.10 0.00 -
Price Multiplier on Announcement Date
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 18/01/23 26/01/22 27/01/21 22/01/20 23/01/19 24/01/18 25/01/17 -
Price 0.335 0.37 0.385 0.685 0.61 1.14 1.03 -
P/RPS 0.94 0.68 0.99 1.37 1.36 2.89 1.08 -2.28%
P/EPS 73.00 6.70 75.51 18.48 12.02 16.05 6.07 51.33%
EY 1.37 14.93 1.32 5.41 8.32 6.23 16.48 -33.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.34 0.62 0.56 1.15 0.00 -

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