[GADANG] QoQ Annualized Quarter Result on 29-Feb-2016 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
29-Feb-2016 [#3]
Profit Trend
QoQ-0.0%
YoY- 86.15%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Revenue 501,946 415,404 673,530 569,702 569,702 502,724 597,528 -12.99%
PBT 117,696 89,960 126,075 115,036 115,036 102,748 103,512 10.80%
Tax -28,586 -23,472 -31,373 -29,804 -29,804 -25,908 -20,484 30.49%
NP 89,110 66,488 94,702 85,232 85,232 76,840 83,028 5.80%
-
NP to SH 89,202 66,784 94,767 84,925 84,925 77,166 83,448 5.46%
-
Tax Rate 24.29% 26.09% 24.88% 25.91% 25.91% 25.22% 19.79% -
Total Cost 412,836 348,916 578,828 484,470 484,470 425,884 514,500 -16.12%
-
Net Worth 0 516,904 189,774 441,150 0 409,078 405,951 -
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Div - - 16,200 - - - - -
Div Payout % - - 17.09% - - - - -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Net Worth 0 516,904 189,774 441,150 0 409,078 405,951 -
NOSH 262,822 258,452 231,432 227,397 249,291 223,539 217,086 16.49%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
NP Margin 17.75% 16.01% 14.06% 14.96% 14.96% 15.28% 13.90% -
ROE 0.00% 12.92% 49.94% 19.25% 0.00% 18.86% 20.56% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 190.98 160.73 291.03 250.53 228.53 224.89 275.25 -25.31%
EPS 13.80 10.32 16.84 37.35 34.07 34.52 38.44 -55.87%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 2.00 0.82 1.94 0.00 1.83 1.87 -
Adjusted Per Share Value based on latest NOSH - 223,606
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 62.68 51.87 84.10 71.14 71.14 62.77 74.61 -12.99%
EPS 11.14 8.34 11.83 10.60 10.60 9.64 10.42 5.48%
DPS 0.00 0.00 2.02 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.6454 0.237 0.5508 0.00 0.5108 0.5069 -
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 -
Price 0.94 2.87 2.08 2.07 2.06 1.87 1.20 -
P/RPS 0.49 1.79 0.71 0.83 0.90 0.83 0.44 8.97%
P/EPS 2.77 11.11 5.08 5.54 6.05 5.42 3.12 -9.06%
EY 36.11 9.00 19.69 18.04 16.54 18.46 32.03 10.04%
DY 0.00 0.00 3.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.44 2.54 1.07 0.00 1.02 0.64 -
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 25/01/17 27/10/16 21/07/16 28/04/16 - 21/01/16 29/10/15 -
Price 1.03 3.29 2.33 2.03 0.00 2.18 1.57 -
P/RPS 0.54 2.05 0.80 0.81 0.00 0.97 0.57 -4.22%
P/EPS 3.03 12.73 5.69 5.44 0.00 6.32 4.08 -21.15%
EY 32.95 7.85 17.57 18.40 0.00 15.83 24.48 26.78%
DY 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.65 2.84 1.05 0.00 1.19 0.84 -

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