[GADANG] QoQ Cumulative Quarter Result on 28-Feb-2017 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
19-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
28-Feb-2017 [#3]
Profit Trend
QoQ- 57.82%
YoY- 10.51%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 259,607 116,740 542,801 379,018 250,973 103,851 673,530 -47.00%
PBT 63,452 25,178 140,919 95,897 58,848 22,490 126,075 -36.70%
Tax -16,528 -6,785 -40,251 -25,339 -14,293 -5,868 -31,373 -34.74%
NP 46,924 18,393 100,668 70,558 44,555 16,622 94,702 -37.35%
-
NP to SH 46,709 18,339 100,376 70,389 44,601 16,696 94,767 -37.57%
-
Tax Rate 26.05% 26.95% 28.56% 26.42% 24.29% 26.09% 24.88% -
Total Cost 212,683 98,347 442,133 308,460 206,418 87,229 578,828 -48.66%
-
Net Worth 650,889 644,165 615,604 0 0 516,904 189,774 127.25%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div - - 19,440 - - - 16,200 -
Div Payout % - - 19.37% - - - 17.09% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 650,889 644,165 615,604 0 0 516,904 189,774 127.25%
NOSH 659,918 657,311 648,005 389,319 262,822 258,452 231,432 100.95%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 18.08% 15.76% 18.55% 18.62% 17.75% 16.01% 14.06% -
ROE 7.18% 2.85% 16.31% 0.00% 0.00% 3.23% 49.94% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 39.49 17.76 83.76 97.35 95.49 40.18 291.03 -73.56%
EPS 7.10 2.79 15.49 10.89 6.90 2.58 16.84 -43.74%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 7.00 -
NAPS 0.99 0.98 0.95 0.00 0.00 2.00 0.82 13.36%
Adjusted Per Share Value based on latest NOSH - 389,561
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 32.42 14.58 67.78 47.33 31.34 12.97 84.10 -47.00%
EPS 5.83 2.29 12.53 8.79 5.57 2.08 11.83 -37.58%
DPS 0.00 0.00 2.43 0.00 0.00 0.00 2.02 -
NAPS 0.8127 0.8043 0.7687 0.00 0.00 0.6454 0.237 127.22%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 1.09 1.25 1.25 1.08 0.94 2.87 2.08 -
P/RPS 2.76 7.04 1.49 1.11 0.98 7.14 0.71 147.02%
P/EPS 15.34 44.80 8.07 5.97 5.54 44.43 5.08 108.77%
EY 6.52 2.23 12.39 16.74 18.05 2.25 19.69 -52.10%
DY 0.00 0.00 2.40 0.00 0.00 0.00 3.37 -
P/NAPS 1.10 1.28 1.32 0.00 0.00 1.44 2.54 -42.73%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 24/01/18 25/10/17 26/07/17 19/04/17 25/01/17 27/10/16 21/07/16 -
Price 1.14 1.21 1.28 1.27 1.03 3.29 2.33 -
P/RPS 2.89 6.81 1.53 1.30 1.08 8.19 0.80 135.25%
P/EPS 16.05 43.37 8.26 7.02 6.07 50.93 5.69 99.51%
EY 6.23 2.31 12.10 14.24 16.48 1.96 17.57 -49.87%
DY 0.00 0.00 2.34 0.00 0.00 0.00 3.00 -
P/NAPS 1.15 1.23 1.35 0.00 0.00 1.65 2.84 -45.23%

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