[GADANG] QoQ Annualized Quarter Result on 31-Aug-2017 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-Aug-2017 [#1]
Profit Trend
QoQ- -26.92%
YoY- 9.84%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 594,295 549,717 519,214 466,960 542,801 505,357 501,946 11.92%
PBT 132,564 132,348 126,904 100,712 140,919 127,862 117,696 8.26%
Tax -37,310 -36,410 -33,056 -27,140 -40,251 -33,785 -28,586 19.44%
NP 95,254 95,937 93,848 73,572 100,668 94,077 89,110 4.54%
-
NP to SH 95,122 95,802 93,418 73,356 100,376 93,852 89,202 4.38%
-
Tax Rate 28.14% 27.51% 26.05% 26.95% 28.56% 26.42% 24.29% -
Total Cost 499,041 453,780 425,366 393,388 442,133 411,280 412,836 13.48%
-
Net Worth 698,382 677,738 650,889 644,165 615,604 0 0 -
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div 19,765 - - - 19,440 - - -
Div Payout % 20.78% - - - 19.37% - - -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 698,382 677,738 650,889 644,165 615,604 0 0 -
NOSH 661,720 660,014 659,918 657,311 648,005 389,319 262,822 85.17%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 16.03% 17.45% 18.08% 15.76% 18.55% 18.62% 17.75% -
ROE 13.62% 14.14% 14.35% 11.39% 16.31% 0.00% 0.00% -
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 90.20 83.54 78.97 71.04 83.76 129.81 190.98 -39.38%
EPS 14.44 14.56 14.20 11.16 15.49 14.52 13.80 3.07%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.06 1.03 0.99 0.98 0.95 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 657,311
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 74.21 68.64 64.83 58.31 67.78 63.10 62.68 11.92%
EPS 11.88 11.96 11.66 9.16 12.53 11.72 11.14 4.38%
DPS 2.47 0.00 0.00 0.00 2.43 0.00 0.00 -
NAPS 0.872 0.8463 0.8127 0.8043 0.7687 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.665 1.06 1.09 1.25 1.25 1.08 0.94 -
P/RPS 0.74 1.27 1.38 1.76 1.49 0.83 0.49 31.66%
P/EPS 4.61 7.28 7.67 11.20 8.07 4.48 2.77 40.48%
EY 21.71 13.74 13.04 8.93 12.39 22.32 36.11 -28.78%
DY 4.51 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 0.63 1.03 1.10 1.28 1.32 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 25/07/18 23/04/18 24/01/18 25/10/17 26/07/17 19/04/17 25/01/17 -
Price 0.80 0.83 1.14 1.21 1.28 1.27 1.03 -
P/RPS 0.89 0.99 1.44 1.70 1.53 0.98 0.54 39.57%
P/EPS 5.54 5.70 8.02 10.84 8.26 5.27 3.03 49.57%
EY 18.05 17.54 12.46 9.22 12.10 18.98 32.95 -33.07%
DY 3.75 0.00 0.00 0.00 2.34 0.00 0.00 -
P/NAPS 0.75 0.81 1.15 1.23 1.35 0.00 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