[GADANG] QoQ Cumulative Quarter Result on 30-Nov-2016 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ- 167.14%
YoY- 15.6%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 116,740 542,801 379,018 250,973 103,851 673,530 427,277 -57.79%
PBT 25,178 140,919 95,897 58,848 22,490 126,075 86,277 -55.90%
Tax -6,785 -40,251 -25,339 -14,293 -5,868 -31,373 -22,353 -54.73%
NP 18,393 100,668 70,558 44,555 16,622 94,702 63,924 -56.31%
-
NP to SH 18,339 100,376 70,389 44,601 16,696 94,767 63,694 -56.29%
-
Tax Rate 26.95% 28.56% 26.42% 24.29% 26.09% 24.88% 25.91% -
Total Cost 98,347 442,133 308,460 206,418 87,229 578,828 363,353 -58.05%
-
Net Worth 644,165 615,604 0 0 516,904 189,774 441,150 28.61%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div - 19,440 - - - 16,200 - -
Div Payout % - 19.37% - - - 17.09% - -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 644,165 615,604 0 0 516,904 189,774 441,150 28.61%
NOSH 657,311 648,005 389,319 262,822 258,452 231,432 227,397 102.52%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 15.76% 18.55% 18.62% 17.75% 16.01% 14.06% 14.96% -
ROE 2.85% 16.31% 0.00% 0.00% 3.23% 49.94% 14.44% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 17.76 83.76 97.35 95.49 40.18 291.03 187.90 -79.16%
EPS 2.79 15.49 10.89 6.90 2.58 16.84 28.01 -78.42%
DPS 0.00 3.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 0.98 0.95 0.00 0.00 2.00 0.82 1.94 -36.49%
Adjusted Per Share Value based on latest NOSH - 262,758
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 14.58 67.78 47.33 31.34 12.97 84.10 53.35 -57.78%
EPS 2.29 12.53 8.79 5.57 2.08 11.83 7.95 -56.28%
DPS 0.00 2.43 0.00 0.00 0.00 2.02 0.00 -
NAPS 0.8043 0.7687 0.00 0.00 0.6454 0.237 0.5508 28.62%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 1.25 1.25 1.08 0.94 2.87 2.08 2.07 -
P/RPS 7.04 1.49 1.11 0.98 7.14 0.71 1.10 243.54%
P/EPS 44.80 8.07 5.97 5.54 44.43 5.08 7.39 231.38%
EY 2.23 12.39 16.74 18.05 2.25 19.69 13.53 -69.84%
DY 0.00 2.40 0.00 0.00 0.00 3.37 0.00 -
P/NAPS 1.28 1.32 0.00 0.00 1.44 2.54 1.07 12.65%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 25/10/17 26/07/17 19/04/17 25/01/17 27/10/16 21/07/16 28/04/16 -
Price 1.21 1.28 1.27 1.03 3.29 2.33 2.03 -
P/RPS 6.81 1.53 1.30 1.08 8.19 0.80 1.08 240.16%
P/EPS 43.37 8.26 7.02 6.07 50.93 5.69 7.25 228.46%
EY 2.31 12.10 14.24 16.48 1.96 17.57 13.80 -69.52%
DY 0.00 2.34 0.00 0.00 0.00 3.00 0.00 -
P/NAPS 1.23 1.35 0.00 0.00 1.65 2.84 1.05 11.09%

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