[GADANG] QoQ Annualized Quarter Result on 30-Nov-2017 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
30-Nov-2017 [#2]
Profit Trend
QoQ- 27.35%
YoY- 4.73%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 516,596 594,295 549,717 519,214 466,960 542,801 505,357 1.47%
PBT 91,264 132,564 132,348 126,904 100,712 140,919 127,862 -20.08%
Tax -25,112 -37,310 -36,410 -33,056 -27,140 -40,251 -33,785 -17.90%
NP 66,152 95,254 95,937 93,848 73,572 100,668 94,077 -20.87%
-
NP to SH 66,168 95,122 95,802 93,418 73,356 100,376 93,852 -20.73%
-
Tax Rate 27.52% 28.14% 27.51% 26.05% 26.95% 28.56% 26.42% -
Total Cost 450,444 499,041 453,780 425,366 393,388 442,133 411,280 6.23%
-
Net Worth 721,275 698,382 677,738 650,889 644,165 615,604 0 -
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div - 19,765 - - - 19,440 - -
Div Payout % - 20.78% - - - 19.37% - -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 721,275 698,382 677,738 650,889 644,165 615,604 0 -
NOSH 661,720 661,720 660,014 659,918 657,311 648,005 389,319 42.28%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 12.81% 16.03% 17.45% 18.08% 15.76% 18.55% 18.62% -
ROE 9.17% 13.62% 14.14% 14.35% 11.39% 16.31% 0.00% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 78.07 90.20 83.54 78.97 71.04 83.76 129.81 -28.68%
EPS 10.00 14.44 14.56 14.20 11.16 15.49 14.52 -21.95%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.09 1.06 1.03 0.99 0.98 0.95 0.00 -
Adjusted Per Share Value based on latest NOSH - 659,918
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 70.96 81.63 75.50 71.31 64.14 74.55 69.41 1.47%
EPS 9.09 13.07 13.16 12.83 10.08 13.79 12.89 -20.72%
DPS 0.00 2.71 0.00 0.00 0.00 2.67 0.00 -
NAPS 0.9907 0.9592 0.9309 0.894 0.8848 0.8455 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.70 0.665 1.06 1.09 1.25 1.25 1.08 -
P/RPS 0.90 0.74 1.27 1.38 1.76 1.49 0.83 5.53%
P/EPS 7.00 4.61 7.28 7.67 11.20 8.07 4.48 34.54%
EY 14.28 21.71 13.74 13.04 8.93 12.39 22.32 -25.69%
DY 0.00 4.51 0.00 0.00 0.00 2.40 0.00 -
P/NAPS 0.64 0.63 1.03 1.10 1.28 1.32 0.00 -
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 19/10/18 25/07/18 23/04/18 24/01/18 25/10/17 26/07/17 19/04/17 -
Price 0.675 0.80 0.83 1.14 1.21 1.28 1.27 -
P/RPS 0.86 0.89 0.99 1.44 1.70 1.53 0.98 -8.31%
P/EPS 6.75 5.54 5.70 8.02 10.84 8.26 5.27 17.88%
EY 14.81 18.05 17.54 12.46 9.22 12.10 18.98 -15.20%
DY 0.00 3.75 0.00 0.00 0.00 2.34 0.00 -
P/NAPS 0.62 0.75 0.81 1.15 1.23 1.35 0.00 -

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