[GADANG] YoY Quarter Result on 31-May-2021 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-May-2021 [#4]
Profit Trend
QoQ- 30.58%
YoY- 816.34%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 150,517 113,951 138,177 152,333 115,595 196,904 182,007 -3.11%
PBT -5,168 -37,187 2,100 6,532 6,536 3,266 33,302 -
Tax -6,065 -3,142 -6,177 -2,790 -6,183 -6,697 -10,001 -7.99%
NP -11,233 -40,329 -4,077 3,742 353 -3,431 23,301 -
-
NP to SH -9,369 -27,706 -4,128 3,702 404 -3,385 23,270 -
-
Tax Rate - - 294.14% 42.71% 94.60% 205.05% 30.03% -
Total Cost 161,750 154,280 142,254 148,591 115,242 200,335 158,706 0.31%
-
Net Worth 793,586 793,586 829,989 822,708 820,231 734,510 698,382 2.15%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div - - 5,096 2,184 7,258 7,940 19,765 -
Div Payout % - - 0.00% 59.00% 1,796.71% 0.00% 84.94% -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 793,586 793,586 829,989 822,708 820,231 734,510 698,382 2.15%
NOSH 728,061 728,061 728,061 728,060 728,060 661,720 661,720 1.60%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin -7.46% -35.39% -2.95% 2.46% 0.31% -1.74% 12.80% -
ROE -1.18% -3.49% -0.50% 0.45% 0.05% -0.46% 3.33% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 20.67 15.65 18.98 20.92 15.93 29.76 27.62 -4.71%
EPS -1.29 -3.81 -0.57 0.51 0.06 -0.51 3.53 -
DPS 0.00 0.00 0.70 0.30 1.00 1.20 3.00 -
NAPS 1.09 1.09 1.14 1.13 1.13 1.11 1.06 0.46%
Adjusted Per Share Value based on latest NOSH - 728,060
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 18.79 14.23 17.25 19.02 14.43 24.59 22.73 -3.12%
EPS -1.17 -3.46 -0.52 0.46 0.05 -0.42 2.91 -
DPS 0.00 0.00 0.64 0.27 0.91 0.99 2.47 -
NAPS 0.9909 0.9909 1.0364 1.0273 1.0242 0.9171 0.872 2.15%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 0.44 0.29 0.375 0.39 0.505 0.86 0.665 -
P/RPS 2.13 1.85 1.98 1.86 3.17 2.89 2.41 -2.03%
P/EPS -34.19 -7.62 -66.14 76.70 907.34 -168.12 18.83 -
EY -2.92 -13.12 -1.51 1.30 0.11 -0.59 5.31 -
DY 0.00 0.00 1.87 0.77 1.98 1.40 4.51 -
P/NAPS 0.40 0.27 0.33 0.35 0.45 0.77 0.63 -7.28%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 24/07/24 28/07/23 27/07/22 28/07/21 29/07/20 24/07/19 25/07/18 -
Price 0.47 0.335 0.35 0.375 0.42 0.91 0.80 -
P/RPS 2.27 2.14 1.84 1.79 2.64 3.06 2.90 -3.99%
P/EPS -36.52 -8.80 -61.73 73.75 754.62 -177.89 22.65 -
EY -2.74 -11.36 -1.62 1.36 0.13 -0.56 4.41 -
DY 0.00 0.00 2.00 0.80 2.38 1.32 3.75 -
P/NAPS 0.43 0.31 0.31 0.33 0.37 0.82 0.75 -8.84%

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