[GADANG] YoY Quarter Result on 30-Nov-2018 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
30-Nov-2018 [#2]
Profit Trend
QoQ- 2.94%
YoY- -39.98%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 259,665 168,115 197,718 168,515 142,867 147,121 101,980 16.83%
PBT 51,834 5,776 15,087 22,499 38,275 36,356 25,496 12.54%
Tax -15,012 -2,469 -4,138 -5,537 -9,743 -8,423 -7,833 11.44%
NP 36,822 3,307 10,949 16,962 28,532 27,933 17,663 13.01%
-
NP to SH 36,541 3,164 10,846 17,029 28,371 27,905 17,721 12.80%
-
Tax Rate 28.96% 42.75% 27.43% 24.61% 25.46% 23.17% 30.72% -
Total Cost 222,843 164,808 186,769 151,553 114,335 119,188 84,317 17.56%
-
Net Worth 829,989 815,428 769,191 721,275 650,889 0 408,946 12.50%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 829,989 815,428 769,191 721,275 650,889 0 408,946 12.50%
NOSH 728,060 728,060 728,060 661,720 659,918 262,758 223,467 21.73%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 14.18% 1.97% 5.54% 10.07% 19.97% 18.99% 17.32% -
ROE 4.40% 0.39% 1.41% 2.36% 4.36% 0.00% 4.33% -
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 35.67 23.09 28.53 25.47 21.73 55.99 45.64 -4.02%
EPS 5.02 0.43 1.57 2.57 4.32 4.32 7.93 -7.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.12 1.11 1.09 0.99 0.00 1.83 -7.57%
Adjusted Per Share Value based on latest NOSH - 661,720
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 32.42 20.99 24.69 21.04 17.84 18.37 12.73 16.84%
EPS 4.56 0.40 1.35 2.13 3.54 3.48 2.21 12.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0364 1.0182 0.9604 0.9006 0.8127 0.00 0.5106 12.51%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 0.36 0.41 0.68 0.545 1.09 0.94 1.87 -
P/RPS 1.01 1.78 2.38 2.14 5.02 1.68 4.10 -20.80%
P/EPS 7.17 94.34 43.45 21.18 25.26 8.85 23.58 -17.98%
EY 13.94 1.06 2.30 4.72 3.96 11.30 4.24 21.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.61 0.50 1.10 0.00 1.02 -17.55%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 26/01/22 27/01/21 22/01/20 23/01/19 24/01/18 25/01/17 21/01/16 -
Price 0.37 0.385 0.685 0.61 1.14 1.03 2.18 -
P/RPS 1.04 1.67 2.40 2.40 5.25 1.84 4.78 -22.42%
P/EPS 7.37 88.59 43.77 23.70 26.42 9.70 27.49 -19.68%
EY 13.56 1.13 2.28 4.22 3.79 10.31 3.64 24.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.62 0.56 1.15 0.00 1.19 -19.64%

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