[GADANG] YoY Cumulative Quarter Result on 30-Nov-2022 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
18-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
30-Nov-2022 [#2]
Profit Trend
QoQ- 3.02%
YoY- -91.7%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 291,918 258,139 394,301 283,507 345,317 297,664 259,607 1.97%
PBT 12,557 8,782 57,806 7,835 36,075 45,314 63,452 -23.65%
Tax -6,888 -4,903 -17,027 -3,843 -10,172 -11,814 -16,528 -13.56%
NP 5,669 3,879 40,779 3,992 25,903 33,500 46,924 -29.67%
-
NP to SH 7,609 3,341 40,232 3,712 25,691 33,570 46,709 -26.08%
-
Tax Rate 54.85% 55.83% 29.46% 49.05% 28.20% 26.07% 26.05% -
Total Cost 286,249 254,260 353,522 279,515 319,414 264,164 212,683 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 0.95% 0.41% 4.85% 0.46% 3.34% 4.65% 7.18% -
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 40.10 35.46 54.16 38.94 49.83 44.98 39.49 0.25%
EPS 1.05 0.46 5.53 0.51 3.71 5.07 7.10 -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 - 728,061
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 36.45 32.23 49.23 35.40 43.12 37.17 32.42 1.97%
EPS 0.95 0.42 5.02 0.46 3.21 4.19 5.83 -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 0.82 0.92 0.66 1.05 1.36 1.21 2.76 -18.30%
P/EPS 31.58 70.82 6.51 80.42 18.34 10.74 15.34 12.78%
EY 3.17 1.41 15.35 1.24 5.45 9.31 6.52 -11.31%
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 1.02 0.94 0.68 0.99 1.37 1.36 2.89 -15.92%
P/EPS 39.23 73.00 6.70 75.51 18.48 12.02 16.05 16.05%
EY 2.55 1.37 14.93 1.32 5.41 8.32 6.23 -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