GADANG | GADANG HOLDINGS BHD
0.305 (-3.17%)
T-O (am): 0.315 (08:59:00)
T-O (pm): 0.310 (14:29:00)
Last updated: 17:00
GADANG Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
GADANG Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 Oct 24 | Q1 Aug 24 | 1 | 31 May 25 | 148.47 | 9.11 | 6.22 | 4.2% | 0.00 | 0.85 | 1.4% | 14.7% | 166.4% | 0.3% | ||||||||
| 24 Jul 24 | Q4 May 24 | 4 | 31 May 24 | 150.52 | -5.17 | -9.37 | -6.2% | 0.00 | -1.29 | 6.6% | 32.1% | 244.8% | 66.2% | ||||||||
| 22 Apr 24 | Q3 Feb 24 | 3 | 31 May 24 | 141.15 | 7.08 | 6.47 | 4.6% | 0.00 | 0.89 | 13.1% | 13.8% | 361.9% | 230.5% | ||||||||
| 24 Jan 24 | Q2 Nov 23 | 2 | 31 May 24 | 162.44 | 3.75 | 1.40 | 0.9% | 0.00 | 0.19 | 25.5% | 24.3% | 77.4% | 1329.6% | ||||||||
| 25 Oct 23 | Q1 Aug 23 | 1 | 31 May 24 | 129.47 | 8.81 | 6.21 | 4.8% | 0.00 | 0.85 | 13.6% | 1.6% | 122.4% | 91.4% | ||||||||
| 28 Jul 23 | Q4 May 23 | 4 | 31 May 23 | 113.95 | -37.19 | -27.71 | -24.3% | 0.00 | -3.81 | 8.1% | 17.5% | 458.6% | 571.2% | ||||||||
| 26 Apr 23 | Q3 Feb 23 | 3 | 31 May 23 | 123.98 | 0.51 | -4.96 | -4.0% | 0.00 | -0.68 | 5.2% | 3.7% | 5161.2% | 191.1% | ||||||||
| 18 Jan 23 | Q2 Nov 22 | 2 | 31 May 23 | 130.72 | 2.66 | 0.10 | 0.1% | 0.00 | 0.01 | 2.6% | 49.7% | 97.0% | 99.7% | ||||||||
| 26 Oct 22 | Q1 Aug 22 | 1 | 31 May 23 | 127.42 | 6.12 | 3.24 | 2.5% | 0.00 | 0.45 | 7.8% | 5.4% | 178.6% | 12.2% | ||||||||
| 27 Jul 22 | Q4 May 22 | 4 | 31 May 22 | 138.18 | 2.10 | -4.13 | -3.0% | 0.70 | -0.57 | 15.6% | 9.3% | 175.8% | 211.5% | ||||||||
| 27 Apr 22 | Q3 Feb 22 | 3 | 31 May 22 | 119.52 | 10.23 | 5.45 | 4.6% | 0.00 | 0.75 | 54.0% | 14.0% | 85.1% | 92.1% | ||||||||
| 26 Jan 22 | Q2 Nov 21 | 2 | 31 May 22 | 259.67 | 51.83 | 36.54 | 14.1% | 0.00 | 5.02 | 92.9% | 54.5% | 889.7% | 1054.9% | ||||||||
| 27 Oct 21 | Q1 Aug 21 | 1 | 31 May 22 | 134.64 | 5.97 | 3.69 | 2.7% | 0.00 | 0.51 | 11.6% | 16.7% | 0.3% | 573.7% | ||||||||
| 28 Jul 21 | Q4 May 21 | 4 | 31 May 21 | 152.33 | 6.53 | 3.70 | 2.4% | 0.30 | 0.51 | 9.7% | 31.8% | 30.6% | 816.3% | ||||||||
| 28 Apr 21 | Q3 Feb 21 | 3 | 31 May 21 | 138.91 | 5.79 | 2.83 | 2.0% | 0.00 | 0.39 | 17.4% | 34.5% | 10.4% | 71.7% | ||||||||
| 27 Jan 21 | Q2 Nov 20 | 2 | 31 May 21 | 168.12 | 5.78 | 3.16 | 1.9% | 0.00 | 0.43 | 45.7% | 15.0% | 477.4% | 70.8% | ||||||||
| 21 Oct 20 | Q1 Aug 20 | 1 | 31 May 21 | 115.39 | 2.06 | 0.55 | 0.5% | 0.00 | 0.08 | 0.2% | 21.8% | 35.6% | 96.3% | ||||||||
| 29 Jul 20 | Q4 May 20 | 4 | 31 May 20 | 115.59 | 6.54 | 0.40 | 0.3% | 1.00 | 0.06 | 45.5% | 41.3% | 96.0% | 111.9% | ||||||||
| 14 May 20 | Q3 Feb 20 | 3 | 31 May 20 | 212.14 | 16.85 | 10.03 | 4.7% | 0.00 | 1.41 | 7.3% | 3.3% | 7.5% | 24.6% | ||||||||
| 22 Jan 20 | Q2 Nov 19 | 2 | 31 May 20 | 197.72 | 15.09 | 10.85 | 5.5% | 0.00 | 1.57 | 34.0% | 17.3% | 26.9% | 36.3% | ||||||||
| 23 Oct 19 | Q1 Aug 19 | 1 | 31 May 20 | 147.60 | 20.99 | 14.85 | 10.1% | 0.00 | 2.19 | 25.0% | 14.3% | 538.5% | 10.3% | ||||||||
| 24 Jul 19 | Q4 May 19 | 4 | 31 May 19 | 196.90 | 3.27 | -3.38 | -1.7% | 1.20 | -0.51 | 4.1% | 8.2% | 125.5% | 114.5% | ||||||||
| 24 Apr 19 | Q3 Feb 19 | 3 | 31 May 19 | 205.32 | 22.44 | 13.30 | 6.5% | 0.00 | 2.01 | 21.8% | 34.5% | 21.9% | 47.1% | ||||||||
| 23 Jan 19 | Q2 Nov 18 | 2 | 31 May 19 | 168.51 | 22.50 | 17.03 | 10.1% | 0.00 | 2.57 | 30.5% | 17.9% | 2.9% | 40.0% | ||||||||
| 19 Oct 18 | Q1 Aug 18 | 1 | 31 May 19 | 129.15 | 22.82 | 16.54 | 12.8% | 0.00 | 2.50 | 29.0% | 10.6% | 28.9% | 9.8% | ||||||||
| 25 Jul 18 | Q4 May 18 | 4 | 31 May 18 | 182.01 | 33.30 | 23.27 | 12.8% | 3.00 | 3.53 | 19.2% | 11.1% | 7.5% | 22.4% | ||||||||
| 23 Apr 18 | Q3 Feb 18 | 3 | 31 May 18 | 152.68 | 35.81 | 25.14 | 16.5% | 0.00 | 3.82 | 6.9% | 18.8% | 11.4% | 2.5% | ||||||||
| 24 Jan 18 | Q2 Nov 17 | 2 | 31 May 18 | 142.87 | 38.27 | 28.37 | 19.9% | 0.00 | 4.32 | 22.4% | 3.4% | 54.7% | 1.7% | ||||||||
| 25 Oct 17 | Q1 Aug 17 | 1 | 31 May 18 | 116.74 | 25.18 | 18.34 | 15.7% | 0.00 | 2.79 | 28.7% | 11.6% | 38.8% | 9.8% | ||||||||
| 26 Jul 17 | Q4 May 17 | 4 | 31 May 17 | 163.78 | 45.02 | 29.99 | 18.3% | 3.00 | 4.63 | 27.4% | 34.2% | 16.3% | 1.7% | ||||||||
| 19 Apr 17 | Q3 Feb 17 | 3 | 31 May 17 | 128.54 | 36.71 | 25.79 | 20.1% | 0.00 | 6.62 | 13.1% | 26.9% | 7.6% | 2.7% | ||||||||
| 25 Jan 17 | Q2 Nov 16 | 2 | 31 May 17 | 147.88 | 36.10 | 27.91 | 18.9% | 0.00 | 10.62 | 41.4% | 45.0% | 67.1% | 57.5% | ||||||||
| 27 Oct 16 | Q1 Aug 16 | 1 | 31 May 17 | 104.60 | 22.12 | 16.70 | 16.0% | 0.00 | 6.46 | 58.0% | 30.0% | 45.3% | 20.0% | ||||||||
| 21 Jul 16 | Q4 May 16 | 4 | 31 May 16 | 248.86 | 37.80 | 30.50 | 12.3% | 7.00 | 13.18 | 41.5% | 46.0% | 21.5% | 24.2% | ||||||||
| 28 Apr 16 | Q3 Feb 16 | 3 | 31 May 16 | 175.91 | 34.90 | 25.11 | 14.3% | 0.00 | 11.23 | 72.5% | 3.7% | 41.7% | 55.3% | ||||||||
| 21 Jan 16 | Q2 Nov 15 | 2 | 31 May 16 | 101.98 | 25.50 | 17.72 | 17.4% | 0.00 | 7.93 | 31.7% | 11.0% | 15.1% | 108.2% | ||||||||
| 29 Oct 15 | Q1 Aug 15 | 1 | 31 May 16 | 149.38 | 25.88 | 20.86 | 14.0% | 0.00 | 9.61 | 12.4% | 12.0% | 15.0% | 118.8% | ||||||||
| 30 Jul 15 | Q4 May 15 | 4 | 31 May 15 | 170.48 | 33.00 | 24.55 | 14.4% | 5.00 | 11.35 | 0.5% | 22.9% | 51.9% | 165.2% | ||||||||
| 23 Apr 15 | Q3 Feb 15 | 3 | 31 May 15 | 169.69 | 26.86 | 16.17 | 9.5% | 0.00 | 7.47 | 48.1% | 15.1% | 90.0% | 15.9% | ||||||||
| 16 Jan 15 | 30/11/14 | 2 | 31/05/15 | 114.60 | 12.49 | 8.51 | 7.4% | 0.00 | 3.93 | 14.1% | 18.7% | 10.8% | 2.9% |
GADANG Historical Dividends
GADANG Financial Ratios
| EPS | 0.59 sen |
| Trailing PE (Sector Median: 20.6) | 51.6 |
| PEG | 0.52 |
| Altman Z | 1.0 |
| Beaver | -0.014 |
| Current Ratio | 3.13 |
| Debt-Equity (DE) Ratio | 0.73 |
| FCF Yield | -5.26 % |
| Revenue QoQ | -1.36 % |
| Revenue YoY | 14.67% |
| Profit QoQ | 166.43 % |
| Profit YoY | 0.26 % |
| Profit Margin (Sector Median: 2.9) | 0.78 % |
| ROE (ROIC: -1.49) | -1.69 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
GADANG Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 20.6) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 2.9) | |
| ROE (ROIC: 0.78) | |
| Altman Z |
GADANG Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 1 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.09 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 6.22 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 66.09 |
| Expected Revenue (M) | 5123.62 |
| Expected Growth (%) | 34.0 |
GADANG Directors Share Purchases (Beta)
TAN SRI DATO' KOK ONN added 100000.0 units announced on 17 Mar 2022 at ~RM0.35
TAN SRI DATO' KOK ONN added 350000.0 units announced on 14 Mar 2022 at ~RM0.35
TAN SRI DATO' KOK ONN added 300000.0 units announced on 04 Mar 2022 at ~RM0.375
TAN SRI DATO' KOK ONN added 300000.0 units announced on 01 Mar 2022 at ~RM0.375
TAN SRI DATO' KOK ONN added 300000.0 units announced on 24 Feb 2022 at ~RM0.37
TAN SRI DATO' KOK ONN added 300000.0 units announced on 21 Feb 2022 at ~RM0.385
MR HUANG SHI CHIN added 39800.0 units announced on 01 Jun 2021 at ~RM0.38
GADANG Summary
Market Cap: 244 M.
Market Cap Class: Small caps
Number of Shares: 800 M.
Adjusted Float: 75.5%.
Stock highly correlated with
FBMFLG (93%)
ASIAFLE (91%)
FBMMSCAP (91%)
FBMMSCS (91%)
Gadang Holdings Berhad, an investment holding company, is engaged in civil engineering and building construction business primarily in Malaysia and Indonesia. The company's principal business activities include earthworks, building, and civil engineering and construction; property investment and development; manufacture and trading of protective and decorative coatings; and water concession. It is also involved in hiring plant and machinery; processing and supplying rock products; trading and manufacture of ready mixed concrete; and provision of mechanical and electrical services. The company was incorporated in 1993. It was formerly known as Lai Sing Holdings Berhad and changed its name to Gadang Holdings Berhad in 1997. The company is based in Kuala Lumpur, Malaysia.
Sectors: Construction, Penny Stocks
Code: 9261
Website: http://www.gadang.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
GADANG Top Shareholdings
Updated on 30-Aug-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Meloria Sdn Bhd | 13.31% | 29.56 |
| Sumber Raswira Sdn Bhd | 11.2% | 24.87 |
| Tan Sri Dato' Kok Onn | 2.11% | 4.69 |
| Kok Onn | 1.97% | 4.37 |
| Employees Provident Fund Board | 1.09% | 2.42 |
| Tan Kian Aik | 0.92% | 2.04 |
| Law Wan Ni | 0.87% | 1.93 |
| Federlite Holdings Sdn Bhd | 0.79% | 1.75 |
| Su Ming Keat | 0.71% | 1.58 |
| Yeoh Ah Tu | 0.71% | 1.58 |
| Ko Mok Chuan | 0.62% | 1.38 |
| UOB Kay Hian Pte Ltd | 0.53% | 1.18 |
| Tee Ah Swee | 0.5% | 1.11 |
| Kelly Ko Kar Yee | 0.45% | 1.0 |
| Law Wan Cheen | 0.45% | 1.0 |
| Phua Sin Mo | 0.44% | 0.98 |
| Dimensional Emerging Markets Value Fund | 0.36% | 0.8 |
| See Kok Wah | 0.34% | 0.75 |
| Siow Wong Yen @ Siow Kwang Hwa | 0.33% | 0.73 |
| DFA Emerging Market Core Equity | 0.31% | 0.69 |
| Etiqa Life Insurance Berhad | 0.29% | 0.64 |
| Geoffrey Lim Fung Keong | 0.28% | 0.62 |
| Choo Wing Sing | 0.28% | 0.62 |
| Lee Chee Beng | 0.28% | 0.62 |
| Khoo Bee Lian | 0.27% | 0.6 |
| Ahmad Faeez Bin Mohd Soffi | 0.27% | 0.6 |
| Fong Woon Yin | 0.27% | 0.6 |
| Young Lee Lee | 0.27% | 0.6 |
| Shireen Heng @ Heng Ai Phing | 0.26% | 0.58 |