[GADANG] QoQ Cumulative Quarter Result on 29-Feb-2016 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
29-Feb-2016 [#3]
Profit Trend
QoQ-0.0%
YoY- 86.15%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Revenue 250,973 103,851 673,530 427,277 427,277 251,362 149,382 51.34%
PBT 58,848 22,490 126,075 86,277 86,277 51,374 25,878 92.74%
Tax -14,293 -5,868 -31,373 -22,353 -22,353 -12,954 -5,121 127.00%
NP 44,555 16,622 94,702 63,924 63,924 38,420 20,757 84.05%
-
NP to SH 44,601 16,696 94,767 63,694 63,694 38,583 20,862 83.46%
-
Tax Rate 24.29% 26.09% 24.88% 25.91% 25.91% 25.22% 19.79% -
Total Cost 206,418 87,229 578,828 363,353 363,353 212,942 128,625 45.90%
-
Net Worth 0 516,904 189,774 441,150 0 409,078 405,951 -
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Div - - 16,200 - - - - -
Div Payout % - - 17.09% - - - - -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Net Worth 0 516,904 189,774 441,150 0 409,078 405,951 -
NOSH 262,822 258,452 231,432 227,397 249,291 223,539 217,086 16.49%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
NP Margin 17.75% 16.01% 14.06% 14.96% 14.96% 15.28% 13.90% -
ROE 0.00% 3.23% 49.94% 14.44% 0.00% 9.43% 5.14% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 95.49 40.18 291.03 187.90 171.40 112.45 68.81 29.91%
EPS 6.90 2.58 16.84 28.01 25.55 17.26 9.61 -23.24%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 2.00 0.82 1.94 0.00 1.83 1.87 -
Adjusted Per Share Value based on latest NOSH - 223,606
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 31.34 12.97 84.10 53.35 53.35 31.39 18.65 51.37%
EPS 5.57 2.08 11.83 7.95 7.95 4.82 2.60 83.76%
DPS 0.00 0.00 2.02 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.6454 0.237 0.5508 0.00 0.5108 0.5069 -
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 -
Price 0.94 2.87 2.08 2.07 2.06 1.87 1.20 -
P/RPS 0.98 7.14 0.71 1.10 1.20 1.66 1.74 -36.77%
P/EPS 5.54 44.43 5.08 7.39 8.06 10.83 12.49 -47.75%
EY 18.05 2.25 19.69 13.53 12.40 9.23 8.01 91.34%
DY 0.00 0.00 3.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.44 2.54 1.07 0.00 1.02 0.64 -
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 25/01/17 27/10/16 21/07/16 28/04/16 - 21/01/16 29/10/15 -
Price 1.03 3.29 2.33 2.03 0.00 2.18 1.57 -
P/RPS 1.08 8.19 0.80 1.08 0.00 1.94 2.28 -44.94%
P/EPS 6.07 50.93 5.69 7.25 0.00 12.63 16.34 -54.65%
EY 16.48 1.96 17.57 13.80 0.00 7.92 6.12 120.59%
DY 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.65 2.84 1.05 0.00 1.19 0.84 -

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