[GADANG] QoQ Annualized Quarter Result on 31-May-2017 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-May-2017 [#4]
Profit Trend
QoQ- 6.95%
YoY- 5.92%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 549,717 519,214 466,960 542,801 505,357 501,946 415,404 20.59%
PBT 132,348 126,904 100,712 140,919 127,862 117,696 89,960 29.44%
Tax -36,410 -33,056 -27,140 -40,251 -33,785 -28,586 -23,472 34.11%
NP 95,937 93,848 73,572 100,668 94,077 89,110 66,488 27.77%
-
NP to SH 95,802 93,418 73,356 100,376 93,852 89,202 66,784 27.27%
-
Tax Rate 27.51% 26.05% 26.95% 28.56% 26.42% 24.29% 26.09% -
Total Cost 453,780 425,366 393,388 442,133 411,280 412,836 348,916 19.20%
-
Net Worth 677,738 650,889 644,165 615,604 0 0 516,904 19.85%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - - 19,440 - - - -
Div Payout % - - - 19.37% - - - -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 677,738 650,889 644,165 615,604 0 0 516,904 19.85%
NOSH 660,014 659,918 657,311 648,005 389,319 262,822 258,452 87.15%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 17.45% 18.08% 15.76% 18.55% 18.62% 17.75% 16.01% -
ROE 14.14% 14.35% 11.39% 16.31% 0.00% 0.00% 12.92% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 83.54 78.97 71.04 83.76 129.81 190.98 160.73 -35.43%
EPS 14.56 14.20 11.16 15.49 14.52 13.80 10.32 25.87%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.03 0.99 0.98 0.95 0.00 0.00 2.00 -35.82%
Adjusted Per Share Value based on latest NOSH - 647,645
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 68.64 64.83 58.31 67.78 63.10 62.68 51.87 20.59%
EPS 11.96 11.66 9.16 12.53 11.72 11.14 8.34 27.25%
DPS 0.00 0.00 0.00 2.43 0.00 0.00 0.00 -
NAPS 0.8463 0.8127 0.8043 0.7687 0.00 0.00 0.6454 19.86%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 1.06 1.09 1.25 1.25 1.08 0.94 2.87 -
P/RPS 1.27 1.38 1.76 1.49 0.83 0.49 1.79 -20.50%
P/EPS 7.28 7.67 11.20 8.07 4.48 2.77 11.11 -24.61%
EY 13.74 13.04 8.93 12.39 22.32 36.11 9.00 32.68%
DY 0.00 0.00 0.00 2.40 0.00 0.00 0.00 -
P/NAPS 1.03 1.10 1.28 1.32 0.00 0.00 1.44 -20.06%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 23/04/18 24/01/18 25/10/17 26/07/17 19/04/17 25/01/17 27/10/16 -
Price 0.83 1.14 1.21 1.28 1.27 1.03 3.29 -
P/RPS 0.99 1.44 1.70 1.53 0.98 0.54 2.05 -38.52%
P/EPS 5.70 8.02 10.84 8.26 5.27 3.03 12.73 -41.55%
EY 17.54 12.46 9.22 12.10 18.98 32.95 7.85 71.16%
DY 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
P/NAPS 0.81 1.15 1.23 1.35 0.00 0.00 1.65 -37.85%

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