[GADANG] YoY TTM Result on 30-Nov-2021 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
30-Nov-2021 [#2]
Profit Trend
QoQ- 249.21%
YoY- 230.62%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Revenue 617,923 529,852 515,831 685,546 611,246 747,546 632,351 -0.38%
PBT 21,530 -24,122 21,111 70,124 31,223 61,779 114,426 -24.28%
Tax -15,040 -15,284 -14,953 -22,632 -16,793 -25,787 -32,596 -12.08%
NP 6,490 -39,406 6,158 47,492 14,430 35,992 81,830 -34.42%
-
NP to SH 10,474 -25,057 4,659 46,770 14,146 35,608 81,984 -29.00%
-
Tax Rate 69.86% - 70.83% 32.27% 53.78% 41.74% 28.49% -
Total Cost 611,433 569,258 509,673 638,054 596,816 711,554 550,521 1.76%
-
Net Worth 827,240 800,867 815,428 829,989 815,428 769,191 721,275 2.30%
Dividend
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Div - - 5,096 2,184 7,258 7,940 19,765 -
Div Payout % - - 109.39% 4.67% 51.31% 22.30% 24.11% -
Equity
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Net Worth 827,240 800,867 815,428 829,989 815,428 769,191 721,275 2.30%
NOSH 803,146 728,061 728,061 728,060 728,060 728,060 661,720 3.27%
Ratio Analysis
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
NP Margin 1.05% -7.44% 1.19% 6.93% 2.36% 4.81% 12.94% -
ROE 1.27% -3.13% 0.57% 5.64% 1.73% 4.63% 11.37% -
Per Share
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
RPS 76.94 72.78 70.85 94.16 83.96 107.88 95.56 -3.54%
EPS 1.30 -3.44 0.64 6.42 1.94 5.14 12.39 -31.29%
DPS 0.00 0.00 0.70 0.30 1.00 1.15 3.00 -
NAPS 1.03 1.10 1.12 1.14 1.12 1.11 1.09 -0.93%
Adjusted Per Share Value based on latest NOSH - 728,060
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
RPS 76.94 65.97 64.23 85.36 76.11 93.08 78.73 -0.38%
EPS 1.30 -3.12 0.58 5.82 1.76 4.43 10.21 -29.04%
DPS 0.00 0.00 0.63 0.27 0.90 0.99 2.46 -
NAPS 1.03 0.9972 1.0153 1.0334 1.0153 0.9577 0.8981 2.30%
Price Multiplier on Financial Quarter End Date
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Date 29/11/24 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 -
Price 0.31 0.33 0.325 0.36 0.41 0.68 0.545 -
P/RPS 0.40 0.45 0.46 0.38 0.49 0.63 0.57 -5.72%
P/EPS 23.77 -9.59 50.79 5.60 21.10 13.23 4.40 32.42%
EY 4.21 -10.43 1.97 17.84 4.74 7.56 22.73 -24.48%
DY 0.00 0.00 2.15 0.83 2.43 1.69 5.50 -
P/NAPS 0.30 0.30 0.29 0.32 0.37 0.61 0.50 -8.15%
Price Multiplier on Announcement Date
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Date 22/01/25 24/01/24 18/01/23 26/01/22 27/01/21 22/01/20 23/01/19 -
Price 0.34 0.41 0.335 0.37 0.385 0.685 0.61 -
P/RPS 0.44 0.56 0.47 0.39 0.46 0.63 0.64 -6.04%
P/EPS 26.07 -11.91 52.35 5.76 19.82 13.33 4.92 32.00%
EY 3.84 -8.39 1.91 17.36 5.05 7.50 20.31 -24.22%
DY 0.00 0.00 2.09 0.81 2.59 1.67 4.92 -
P/NAPS 0.33 0.37 0.30 0.32 0.34 0.62 0.56 -8.42%

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