[GADANG] YoY TTM 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- -14.8%

YoY- -56.57%

Quarter Report

Gadang (Nov 2019)Q2.pdf

Latest QR

Upcoming QR

GADANG's Result

GADANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
TTM Result
Revenue	515,831	685,546	611,246	747,546	632,351	551,930	674,382	-4.36%
YoY %	-24.76%	12.16%	-18.23%	18.22%	14.57%	-18.16%	-	-
Horiz. %	76.49%	101.66%	90.64%	110.85%	93.77%	81.84%	100.00%	-
PBT	21,111	70,124	31,223	61,779	114,426	145,184	132,135	-26.32%
YoY %	-69.89%	124.59%	-49.46%	-46.01%	-21.19%	9.88%	-	-
Horiz. %	15.98%	53.07%	23.63%	46.75%	86.60%	109.88%	100.00%	-
Tax	-14,953	-22,632	-16,793	-25,787	-32,596	-42,146	-31,298	-11.57%
YoY %	33.93%	-34.77%	34.88%	20.89%	22.66%	-34.66%	-	-
Horiz. %	47.78%	72.31%	53.66%	82.39%	104.15%	134.66%	100.00%	-
NP	6,158	47,492	14,430	35,992	81,830	103,038	100,837	-37.23%
YoY %	-87.03%	229.12%	-59.91%	-56.02%	-20.58%	2.18%	-	-
Horiz. %	6.11%	47.10%	14.31%	35.69%	81.15%	102.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,659	46,770	14,146	35,608	81,984	102,485	100,785	-40.07%
YoY %	-90.04%	230.62%	-60.27%	-56.57%	-20.00%	1.69%	-	-
Horiz. %	4.62%	46.41%	14.04%	35.33%	81.35%	101.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	70.83%	32.27%	53.78%	41.74%	28.49%	29.03%	23.69%	-
YoY %	119.49%	-40.00%	28.85%	46.51%	-1.86%	22.54%	-	-
Horiz. %	298.99%	136.22%	227.02%	176.19%	120.26%	122.54%	100.00%	-
Total Cost	509,673	638,054	596,816	711,554	550,521	448,892	573,545	-1.94%
YoY %	-20.12%	6.91%	-16.12%	29.25%	22.64%	-21.73%	-	-
Horiz. %	88.86%	111.25%	104.06%	124.06%	95.99%	78.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	815,428	829,989	815,428	769,191	721,275	650,889	0	-
YoY %	-1.75%	1.79%	6.01%	6.64%	10.81%	0.00%	-	-
Horiz. %	125.28%	127.52%	125.28%	118.18%	110.81%	100.00%	-	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Dividend
Div	5,096	2,184	7,258	7,940	19,765	19,429	16,198	-17.52%
YoY %	133.33%	-69.91%	-8.59%	-59.83%	1.73%	19.95%	-	-
Horiz. %	31.46%	13.48%	44.81%	49.02%	122.02%	119.95%	100.00%	-
Div Payout %	109.39%	4.67%	51.31%	22.30%	24.11%	18.96%	16.07%	-
YoY %	2,242.40%	-90.90%	130.09%	-7.51%	27.16%	17.98%	-	-
Horiz. %	680.71%	29.06%	319.29%	138.77%	150.03%	117.98%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Equity
Net Worth	815,428	829,989	815,428	769,191	721,275	650,889	0	-
YoY %	-1.75%	1.79%	6.01%	6.64%	10.81%	0.00%	-	-
Horiz. %	125.28%	127.52%	125.28%	118.18%	110.81%	100.00%	-	-
NOSH	728,061	728,060	728,060	728,060	661,720	659,918	262,758	18.50%
YoY %	0.00%	0.00%	0.00%	10.03%	0.27%	151.15%	-	-
Horiz. %	277.08%	277.08%	277.08%	277.08%	251.84%	251.15%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Ratio Analysis
NP Margin	1.19%	6.93%	2.36%	4.81%	12.94%	18.67%	14.95%	-
YoY %	-82.83%	193.64%	-50.94%	-62.83%	-30.69%	24.88%	-	-
Horiz. %	7.96%	46.35%	15.79%	32.17%	86.56%	124.88%	100.00%	-
ROE	0.57%	5.64%	1.73%	4.63%	11.37%	15.75%	0.00%	-
YoY %	-89.89%	226.01%	-62.63%	-59.28%	-27.81%	0.00%	-	-
Horiz. %	3.62%	35.81%	10.98%	29.40%	72.19%	100.00%	-	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Per Share
RPS	70.85	94.16	83.96	107.88	95.56	83.95	256.65	-19.29%
YoY %	-24.76%	12.15%	-22.17%	12.89%	13.83%	-67.29%	-	-
Horiz. %	27.61%	36.69%	32.71%	42.03%	37.23%	32.71%	100.00%	-
EPS	0.64	6.42	1.94	5.14	12.39	15.59	38.36	-49.43%
YoY %	-90.03%	230.93%	-62.26%	-58.51%	-20.53%	-59.36%	-	-
Horiz. %	1.67%	16.74%	5.06%	13.40%	32.30%	40.64%	100.00%	-
DPS	0.70	0.30	1.00	1.15	3.00	2.96	6.16	-30.39%
YoY %	133.33%	-70.00%	-13.04%	-61.67%	1.35%	-51.95%	-	-
Horiz. %	11.36%	4.87%	16.23%	18.67%	48.70%	48.05%	100.00%	-
NAPS	1.12	1.14	1.12	1.11	1.09	0.99	0.00	-
YoY %	-1.75%	1.79%	0.90%	1.83%	10.10%	0.00%	-	-
Horiz. %	113.13%	115.15%	113.13%	112.12%	110.10%	100.00%	-	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Adjusted Per Share Value based on latest NOSH - 728,060
RPS	64.41	85.60	76.32	93.34	78.96	68.92	84.21	-4.36%
YoY %	-24.75%	12.16%	-18.23%	18.21%	14.57%	-18.16%	-	-
Horiz. %	76.49%	101.65%	90.63%	110.84%	93.77%	81.84%	100.00%	-
EPS	0.58	5.84	1.77	4.45	10.24	12.80	12.58	-40.10%
YoY %	-90.07%	229.94%	-60.22%	-56.54%	-20.00%	1.75%	-	-
Horiz. %	4.61%	46.42%	14.07%	35.37%	81.40%	101.75%	100.00%	-
DPS	0.64	0.27	0.91	0.99	2.47	2.43	2.02	-17.42%
YoY %	137.04%	-70.33%	-8.08%	-59.92%	1.65%	20.30%	-	-
Horiz. %	31.68%	13.37%	45.05%	49.01%	122.28%	120.30%	100.00%	-
NAPS	1.0182	1.0364	1.0182	0.9604	0.9006	0.8127	0.00	-
YoY %	-1.76%	1.79%	6.02%	6.64%	10.82%	0.00%	-	-
Horiz. %	125.29%	127.53%	125.29%	118.17%	110.82%	100.00%	-	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Price Multiplier on Financial Quarter End Date
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	0.46	0.38	0.49	0.63	0.57	1.30	0.37	3.69%
YoY %	21.05%	-22.45%	-22.22%	10.53%	-56.15%	251.35%	-	-
Horiz. %	124.32%	102.70%	132.43%	170.27%	154.05%	351.35%	100.00%	-
P/EPS	50.79	5.60	21.10	13.23	4.40	6.99	2.45	65.70%
YoY %	806.96%	-73.46%	59.49%	200.68%	-37.05%	185.31%	-	-
Horiz. %	2,073.06%	228.57%	861.22%	540.00%	179.59%	285.31%	100.00%	-
EY	1.97	17.84	4.74	7.56	22.73	14.30	40.80	-39.64%
YoY %	-88.96%	276.37%	-37.30%	-66.74%	58.95%	-64.95%	-	-
Horiz. %	4.83%	43.73%	11.62%	18.53%	55.71%	35.05%	100.00%	-
DY	2.15	0.83	2.43	1.69	5.50	2.71	6.56	-16.95%
YoY %	159.04%	-65.84%	43.79%	-69.27%	102.95%	-58.69%	-	-
Horiz. %	32.77%	12.65%	37.04%	25.76%	83.84%	41.31%	100.00%	-
P/NAPS	0.29	0.32	0.37	0.61	0.50	1.10	0.00	-
YoY %	-9.38%	-13.51%	-39.34%	22.00%	-54.55%	0.00%	-	-
Horiz. %	26.36%	29.09%	33.64%	55.45%	45.45%	100.00%	-	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Price Multiplier on Announcement Date
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	0.47	0.39	0.46	0.63	0.64	1.36	0.40	2.72%
YoY %	20.51%	-15.22%	-26.98%	-1.56%	-52.94%	240.00%	-	-
Horiz. %	117.50%	97.50%	115.00%	157.50%	160.00%	340.00%	100.00%	-
P/EPS	52.35	5.76	19.82	13.33	4.92	7.31	2.69	63.96%
YoY %	808.85%	-70.94%	48.69%	170.93%	-32.69%	171.75%	-	-
Horiz. %	1,946.10%	214.13%	736.80%	495.54%	182.90%	271.75%	100.00%	-
EY	1.91	17.36	5.05	7.50	20.31	13.67	37.24	-39.03%
YoY %	-89.00%	243.76%	-32.67%	-63.07%	48.57%	-63.29%	-	-
Horiz. %	5.13%	46.62%	13.56%	20.14%	54.54%	36.71%	100.00%	-
DY	2.09	0.81	2.59	1.67	4.92	2.59	5.99	-16.08%
YoY %	158.02%	-68.73%	55.09%	-66.06%	89.96%	-56.76%	-	-
Horiz. %	34.89%	13.52%	43.24%	27.88%	82.14%	43.24%	100.00%	-
P/NAPS	0.30	0.32	0.34	0.62	0.56	1.15	0.00	-
YoY %	-6.25%	-5.88%	-45.16%	10.71%	-51.30%	0.00%	-	-
Horiz. %	26.09%	27.83%	29.57%	53.91%	48.70%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos