[GADANG] QoQ Annualized Quarter Result on 28-Feb-2018 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
28-Feb-2018 [#3]
Profit Trend
QoQ- 2.55%
YoY- 2.08%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 595,328 516,596 594,295 549,717 519,214 466,960 542,801 6.34%
PBT 90,628 91,264 132,564 132,348 126,904 100,712 140,919 -25.47%
Tax -23,628 -25,112 -37,310 -36,410 -33,056 -27,140 -40,251 -29.86%
NP 67,000 66,152 95,254 95,937 93,848 73,572 100,668 -23.75%
-
NP to SH 67,140 66,168 95,122 95,802 93,418 73,356 100,376 -23.49%
-
Tax Rate 26.07% 27.52% 28.14% 27.51% 26.05% 26.95% 28.56% -
Total Cost 528,328 450,444 499,041 453,780 425,366 393,388 442,133 12.59%
-
Net Worth 721,275 721,275 698,382 677,738 650,889 644,165 615,604 11.12%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - - 19,765 - - - 19,440 -
Div Payout % - - 20.78% - - - 19.37% -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 721,275 721,275 698,382 677,738 650,889 644,165 615,604 11.12%
NOSH 661,720 661,720 661,720 660,014 659,918 657,311 648,005 1.40%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 11.25% 12.81% 16.03% 17.45% 18.08% 15.76% 18.55% -
ROE 9.31% 9.17% 13.62% 14.14% 14.35% 11.39% 16.31% -
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 89.97 78.07 90.20 83.54 78.97 71.04 83.76 4.87%
EPS 10.14 10.00 14.44 14.56 14.20 11.16 15.49 -24.58%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.09 1.09 1.06 1.03 0.99 0.98 0.95 9.58%
Adjusted Per Share Value based on latest NOSH - 660,014
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 74.34 64.50 74.21 68.64 64.83 58.31 67.78 6.34%
EPS 8.38 8.26 11.88 11.96 11.66 9.16 12.53 -23.50%
DPS 0.00 0.00 2.47 0.00 0.00 0.00 2.43 -
NAPS 0.9006 0.9006 0.872 0.8463 0.8127 0.8043 0.7687 11.12%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.545 0.70 0.665 1.06 1.09 1.25 1.25 -
P/RPS 0.61 0.90 0.74 1.27 1.38 1.76 1.49 -44.83%
P/EPS 5.37 7.00 4.61 7.28 7.67 11.20 8.07 -23.76%
EY 18.62 14.28 21.71 13.74 13.04 8.93 12.39 31.16%
DY 0.00 0.00 4.51 0.00 0.00 0.00 2.40 -
P/NAPS 0.50 0.64 0.63 1.03 1.10 1.28 1.32 -47.61%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 23/01/19 19/10/18 25/07/18 23/04/18 24/01/18 25/10/17 26/07/17 -
Price 0.61 0.675 0.80 0.83 1.14 1.21 1.28 -
P/RPS 0.68 0.86 0.89 0.99 1.44 1.70 1.53 -41.73%
P/EPS 6.01 6.75 5.54 5.70 8.02 10.84 8.26 -19.08%
EY 16.63 14.81 18.05 17.54 12.46 9.22 12.10 23.59%
DY 0.00 0.00 3.75 0.00 0.00 0.00 2.34 -
P/NAPS 0.56 0.62 0.75 0.81 1.15 1.23 1.35 -44.34%

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