[GADANG] YoY TTM Result on 31-Aug-2020 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
21-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-Aug-2020 [#1]
Profit Trend
QoQ- -39.58%
YoY- -47.77%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Revenue 498,132 644,773 593,996 640,849 718,343 606,703 556,946 -1.84%
PBT -25,206 70,282 24,066 40,534 69,191 130,202 143,007 -
Tax -14,116 -27,569 -10,089 -18,462 -27,186 -36,802 -40,568 -16.12%
NP -39,322 42,713 13,977 22,072 42,005 93,400 102,439 -
-
NP to SH -26,360 41,102 13,393 21,828 41,791 93,326 102,019 -
-
Tax Rate - 39.23% 41.92% 45.55% 39.29% 28.27% 28.37% -
Total Cost 537,454 602,060 580,019 618,777 676,338 513,303 454,507 2.83%
-
Net Worth 800,867 829,989 793,586 815,428 750,832 721,275 644,165 3.69%
Dividend
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Div - 5,096 2,184 7,258 7,940 19,765 19,429 -
Div Payout % - 12.40% 16.31% 33.25% 19.00% 21.18% 19.04% -
Equity
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Net Worth 800,867 829,989 793,586 815,428 750,832 721,275 644,165 3.69%
NOSH 728,061 728,061 728,060 728,060 728,060 661,720 657,311 1.71%
Ratio Analysis
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
NP Margin -7.89% 6.62% 2.35% 3.44% 5.85% 15.39% 18.39% -
ROE -3.29% 4.95% 1.69% 2.68% 5.57% 12.94% 15.84% -
Per Share
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 68.42 88.56 81.59 88.02 106.20 91.69 84.73 -3.49%
EPS -3.62 5.65 1.84 3.00 6.18 14.10 15.52 -
DPS 0.00 0.70 0.30 1.00 1.17 3.00 2.96 -
NAPS 1.10 1.14 1.09 1.12 1.11 1.09 0.98 1.94%
Adjusted Per Share Value based on latest NOSH - 728,060
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 62.20 80.51 74.17 80.02 89.70 75.76 69.54 -1.84%
EPS -3.29 5.13 1.67 2.73 5.22 11.65 12.74 -
DPS 0.00 0.64 0.27 0.91 0.99 2.47 2.43 -
NAPS 1.00 1.0364 0.9909 1.0182 0.9375 0.9006 0.8043 3.69%
Price Multiplier on Financial Quarter End Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 -
Price 0.345 0.345 0.385 0.435 0.695 0.70 1.25 -
P/RPS 0.50 0.39 0.47 0.49 0.65 0.76 1.48 -16.53%
P/EPS -9.53 6.11 20.93 14.51 11.25 4.96 8.05 -
EY -10.49 16.36 4.78 6.89 8.89 20.15 12.42 -
DY 0.00 2.03 0.78 2.29 1.69 4.29 2.36 -
P/NAPS 0.31 0.30 0.35 0.39 0.63 0.64 1.28 -21.04%
Price Multiplier on Announcement Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 25/10/23 26/10/22 27/10/21 21/10/20 23/10/19 19/10/18 25/10/17 -
Price 0.315 0.30 0.40 0.39 0.66 0.675 1.21 -
P/RPS 0.46 0.34 0.49 0.44 0.62 0.74 1.43 -17.21%
P/EPS -8.70 5.31 21.74 13.01 10.68 4.79 7.80 -
EY -11.49 18.82 4.60 7.69 9.36 20.89 12.83 -
DY 0.00 2.33 0.75 2.56 1.78 4.44 2.44 -
P/NAPS 0.29 0.26 0.37 0.35 0.59 0.62 1.23 -21.39%

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