[GADANG] YoY TTM 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- -3.9%
YoY- -55.22%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Revenue 644,773 593,996 640,849 718,343 606,703 556,946 703,176 -1.43%
PBT 70,282 24,066 40,534 69,191 130,202 143,007 130,682 -9.81%
Tax -27,569 -10,089 -18,462 -27,186 -36,802 -40,568 -32,274 -2.59%
NP 42,713 13,977 22,072 42,005 93,400 102,439 98,408 -12.98%
-
NP to SH 41,102 13,393 21,828 41,791 93,326 102,019 97,991 -13.47%
-
Tax Rate 39.23% 41.92% 45.55% 39.29% 28.27% 28.37% 24.70% -
Total Cost 602,060 580,019 618,777 676,338 513,303 454,507 604,768 -0.07%
-
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 5,096 2,184 7,258 7,940 19,765 19,429 16,198 -17.52%
Div Payout % 12.40% 16.31% 33.25% 19.00% 21.18% 19.04% 16.53% -
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 6.62% 2.35% 3.44% 5.85% 15.39% 18.39% 13.99% -
ROE 4.95% 1.69% 2.68% 5.57% 12.94% 15.84% 18.96% -
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 88.56 81.59 88.02 106.20 91.69 84.73 272.07 -17.05%
EPS 5.65 1.84 3.00 6.18 14.10 15.52 37.91 -27.17%
DPS 0.70 0.30 1.00 1.17 3.00 2.96 6.27 -30.59%
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 80.51 74.17 80.02 89.70 75.76 69.54 87.80 -1.43%
EPS 5.13 1.67 2.73 5.22 11.65 12.74 12.24 -13.48%
DPS 0.64 0.27 0.91 0.99 2.47 2.43 2.02 -17.42%
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 0.39 0.47 0.49 0.65 0.76 1.48 1.05 -15.20%
P/EPS 6.11 20.93 14.51 11.25 4.96 8.05 7.57 -3.50%
EY 16.36 4.78 6.89 8.89 20.15 12.42 13.21 3.62%
DY 2.03 0.78 2.29 1.69 4.29 2.36 2.18 -1.18%
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 0.34 0.49 0.44 0.62 0.74 1.43 1.21 -19.06%
P/EPS 5.31 21.74 13.01 10.68 4.79 7.80 8.68 -7.86%
EY 18.82 4.60 7.69 9.36 20.89 12.83 11.52 8.52%
DY 2.33 0.75 2.56 1.78 4.44 2.44 1.90 3.45%
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