[GADANG] QoQ Annualized Quarter Result on 31-May-2016 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
21-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-May-2016 [#4]
Profit Trend
QoQ- 11.59%
YoY- 58.95%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Revenue 505,357 501,946 415,404 673,530 569,702 569,702 502,724 0.41%
PBT 127,862 117,696 89,960 126,075 115,036 115,036 102,748 19.12%
Tax -33,785 -28,586 -23,472 -31,373 -29,804 -29,804 -25,908 23.67%
NP 94,077 89,110 66,488 94,702 85,232 85,232 76,840 17.58%
-
NP to SH 93,852 89,202 66,784 94,767 84,925 84,925 77,166 16.96%
-
Tax Rate 26.42% 24.29% 26.09% 24.88% 25.91% 25.91% 25.22% -
Total Cost 411,280 412,836 348,916 578,828 484,470 484,470 425,884 -2.75%
-
Net Worth 0 0 516,904 189,774 441,150 0 409,078 -
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Div - - - 16,200 - - - -
Div Payout % - - - 17.09% - - - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Net Worth 0 0 516,904 189,774 441,150 0 409,078 -
NOSH 389,319 262,822 258,452 231,432 227,397 249,291 223,539 55.90%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
NP Margin 18.62% 17.75% 16.01% 14.06% 14.96% 14.96% 15.28% -
ROE 0.00% 0.00% 12.92% 49.94% 19.25% 0.00% 18.86% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 129.81 190.98 160.73 291.03 250.53 228.53 224.89 -35.58%
EPS 14.52 13.80 10.32 16.84 37.35 34.07 34.52 -50.00%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 2.00 0.82 1.94 0.00 1.83 -
Adjusted Per Share Value based on latest NOSH - 231,403
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 63.10 62.68 51.87 84.10 71.14 71.14 62.77 0.42%
EPS 11.72 11.14 8.34 11.83 10.60 10.60 9.64 16.92%
DPS 0.00 0.00 0.00 2.02 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.6454 0.237 0.5508 0.00 0.5108 -
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 -
Price 1.08 0.94 2.87 2.08 2.07 2.06 1.87 -
P/RPS 0.83 0.49 1.79 0.71 0.83 0.90 0.83 0.00%
P/EPS 4.48 2.77 11.11 5.08 5.54 6.05 5.42 -14.14%
EY 22.32 36.11 9.00 19.69 18.04 16.54 18.46 16.41%
DY 0.00 0.00 0.00 3.37 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.44 2.54 1.07 0.00 1.02 -
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 19/04/17 25/01/17 27/10/16 21/07/16 28/04/16 - 21/01/16 -
Price 1.27 1.03 3.29 2.33 2.03 0.00 2.18 -
P/RPS 0.98 0.54 2.05 0.80 0.81 0.00 0.97 0.82%
P/EPS 5.27 3.03 12.73 5.69 5.44 0.00 6.32 -13.53%
EY 18.98 32.95 7.85 17.57 18.40 0.00 15.83 15.63%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.65 2.84 1.05 0.00 1.19 -

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