[GADANG] QoQ Cumulative Quarter Result on 28-Feb-2016 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
28-Feb-2016 [#3]
Profit Trend
QoQ- 65.08%
YoY- 86.15%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 103,851 673,530 427,277 427,277 251,362 149,382 587,398 -74.86%
PBT 22,490 126,075 86,277 86,277 51,374 25,878 84,824 -65.28%
Tax -5,868 -31,373 -22,353 -22,353 -12,954 -5,121 -24,043 -67.50%
NP 16,622 94,702 63,924 63,924 38,420 20,757 60,781 -64.41%
-
NP to SH 16,696 94,767 63,694 63,694 38,583 20,862 59,620 -63.73%
-
Tax Rate 26.09% 24.88% 25.91% 25.91% 25.22% 19.79% 28.34% -
Total Cost 87,229 578,828 363,353 363,353 212,942 128,625 526,617 -76.13%
-
Net Worth 516,904 189,774 441,150 0 409,078 405,951 380,823 27.56%
Dividend
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div - 16,200 - - - - 10,818 -
Div Payout % - 17.09% - - - - 18.15% -
Equity
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 516,904 189,774 441,150 0 409,078 405,951 380,823 27.56%
NOSH 258,452 231,432 227,397 249,291 223,539 217,086 216,377 15.21%
Ratio Analysis
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 16.01% 14.06% 14.96% 14.96% 15.28% 13.90% 10.35% -
ROE 3.23% 49.94% 14.44% 0.00% 9.43% 5.14% 15.66% -
Per Share
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 40.18 291.03 187.90 171.40 112.45 68.81 271.47 -78.18%
EPS 2.58 16.84 28.01 25.55 17.26 9.61 27.79 -84.95%
DPS 0.00 7.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.00 0.82 1.94 0.00 1.83 1.87 1.76 10.72%
Adjusted Per Share Value based on latest NOSH - 249,364
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 12.97 84.10 53.35 53.35 31.39 18.65 73.35 -74.86%
EPS 2.08 11.83 7.95 7.95 4.82 2.60 7.44 -63.78%
DPS 0.00 2.02 0.00 0.00 0.00 0.00 1.35 -
NAPS 0.6454 0.237 0.5508 0.00 0.5108 0.5069 0.4755 27.56%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 -
Price 2.87 2.08 2.07 2.06 1.87 1.20 1.46 -
P/RPS 7.14 0.71 1.10 1.20 1.66 1.74 0.54 682.73%
P/EPS 44.43 5.08 7.39 8.06 10.83 12.49 5.30 444.37%
EY 2.25 19.69 13.53 12.40 9.23 8.01 18.87 -81.63%
DY 0.00 3.37 0.00 0.00 0.00 0.00 3.42 -
P/NAPS 1.44 2.54 1.07 0.00 1.02 0.64 0.83 55.13%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 27/10/16 21/07/16 28/04/16 - 21/01/16 29/10/15 30/07/15 -
Price 3.29 2.33 2.03 0.00 2.18 1.57 1.44 -
P/RPS 8.19 0.80 1.08 0.00 1.94 2.28 0.53 786.28%
P/EPS 50.93 5.69 7.25 0.00 12.63 16.34 5.23 513.41%
EY 1.96 17.57 13.80 0.00 7.92 6.12 19.13 -83.72%
DY 0.00 3.00 0.00 0.00 0.00 0.00 3.47 -
P/NAPS 1.65 2.84 1.05 0.00 1.19 0.84 0.82 74.58%

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