[GADANG] YoY Cumulative Quarter Result on 31-Aug-2019 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
31-Aug-2019 [#1]
Profit Trend
QoQ- -65.86%
YoY- -10.26%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Revenue 127,416 134,636 115,392 147,599 129,149 116,740 103,851 3.46%
PBT 6,119 5,972 2,059 20,988 22,816 25,178 22,490 -19.49%
Tax -2,507 -2,015 -1,374 -6,034 -6,278 -6,785 -5,868 -13.20%
NP 3,612 3,957 685 14,954 16,538 18,393 16,622 -22.45%
-
NP to SH 3,243 3,692 548 14,845 16,542 18,339 16,696 -23.88%
-
Tax Rate 40.97% 33.74% 66.73% 28.75% 27.52% 26.95% 26.09% -
Total Cost 123,804 130,679 114,707 132,645 112,611 98,347 87,229 6.00%
-
Net Worth 829,989 793,586 815,428 750,832 721,275 644,165 516,904 8.20%
Dividend
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Net Worth 829,989 793,586 815,428 750,832 721,275 644,165 516,904 8.20%
NOSH 728,061 728,060 728,060 728,060 661,720 657,311 258,452 18.83%
Ratio Analysis
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
NP Margin 2.83% 2.94% 0.59% 10.13% 12.81% 15.76% 16.01% -
ROE 0.39% 0.47% 0.07% 1.98% 2.29% 2.85% 3.23% -
Per Share
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 17.50 18.49 15.85 21.82 19.52 17.76 40.18 -12.93%
EPS 0.45 0.51 0.08 2.19 2.50 2.79 2.58 -25.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.09 1.12 1.11 1.09 0.98 2.00 -8.93%
Adjusted Per Share Value based on latest NOSH - 728,060
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 15.91 16.81 14.41 18.43 16.13 14.58 12.97 3.46%
EPS 0.40 0.46 0.07 1.85 2.07 2.29 2.08 -24.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0364 0.9909 1.0182 0.9375 0.9006 0.8043 0.6454 8.21%
Price Multiplier on Financial Quarter End Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 -
Price 0.345 0.385 0.435 0.695 0.70 1.25 2.87 -
P/RPS 1.97 2.08 2.74 3.19 3.59 7.04 7.14 -19.30%
P/EPS 77.45 75.92 577.93 31.67 28.00 44.80 44.43 9.69%
EY 1.29 1.32 0.17 3.16 3.57 2.23 2.25 -8.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.39 0.63 0.64 1.28 1.44 -22.99%
Price Multiplier on Announcement Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 26/10/22 27/10/21 21/10/20 23/10/19 19/10/18 25/10/17 27/10/16 -
Price 0.30 0.40 0.39 0.66 0.675 1.21 3.29 -
P/RPS 1.71 2.16 2.46 3.02 3.46 6.81 8.19 -22.96%
P/EPS 67.35 78.88 518.15 30.07 27.00 43.37 50.93 4.76%
EY 1.48 1.27 0.19 3.33 3.70 2.31 1.96 -4.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.37 0.35 0.59 0.62 1.23 1.65 -26.49%

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