[GADANG] QoQ Cumulative Quarter Result on 30-Nov-2017 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
30-Nov-2017 [#2]
Profit Trend
QoQ- 154.7%
YoY- 4.73%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 129,149 594,295 412,288 259,607 116,740 542,801 379,018 -51.11%
PBT 22,816 132,564 99,261 63,452 25,178 140,919 95,897 -61.50%
Tax -6,278 -37,310 -27,308 -16,528 -6,785 -40,251 -25,339 -60.45%
NP 16,538 95,254 71,953 46,924 18,393 100,668 70,558 -61.88%
-
NP to SH 16,542 95,122 71,852 46,709 18,339 100,376 70,389 -61.81%
-
Tax Rate 27.52% 28.14% 27.51% 26.05% 26.95% 28.56% 26.42% -
Total Cost 112,611 499,041 340,335 212,683 98,347 442,133 308,460 -48.82%
-
Net Worth 721,275 698,382 677,738 650,889 644,165 615,604 0 -
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div - 19,765 - - - 19,440 - -
Div Payout % - 20.78% - - - 19.37% - -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 721,275 698,382 677,738 650,889 644,165 615,604 0 -
NOSH 661,720 661,720 660,014 659,918 657,311 648,005 389,319 42.28%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 12.81% 16.03% 17.45% 18.08% 15.76% 18.55% 18.62% -
ROE 2.29% 13.62% 10.60% 7.18% 2.85% 16.31% 0.00% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 19.52 90.20 62.66 39.49 17.76 83.76 97.35 -65.64%
EPS 2.50 14.44 10.92 7.10 2.79 15.49 10.89 -62.40%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.09 1.06 1.03 0.99 0.98 0.95 0.00 -
Adjusted Per Share Value based on latest NOSH - 659,918
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 16.13 74.21 51.48 32.42 14.58 67.78 47.33 -51.11%
EPS 2.07 11.88 8.97 5.83 2.29 12.53 8.79 -61.76%
DPS 0.00 2.47 0.00 0.00 0.00 2.43 0.00 -
NAPS 0.9006 0.872 0.8463 0.8127 0.8043 0.7687 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.70 0.665 1.06 1.09 1.25 1.25 1.08 -
P/RPS 3.59 0.74 1.69 2.76 7.04 1.49 1.11 118.23%
P/EPS 28.00 4.61 9.71 15.34 44.80 8.07 5.97 179.40%
EY 3.57 21.71 10.30 6.52 2.23 12.39 16.74 -64.20%
DY 0.00 4.51 0.00 0.00 0.00 2.40 0.00 -
P/NAPS 0.64 0.63 1.03 1.10 1.28 1.32 0.00 -
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 19/10/18 25/07/18 23/04/18 24/01/18 25/10/17 26/07/17 19/04/17 -
Price 0.675 0.80 0.83 1.14 1.21 1.28 1.27 -
P/RPS 3.46 0.89 1.32 2.89 6.81 1.53 1.30 91.71%
P/EPS 27.00 5.54 7.60 16.05 43.37 8.26 7.02 144.87%
EY 3.70 18.05 13.16 6.23 2.31 12.10 14.24 -59.18%
DY 0.00 3.75 0.00 0.00 0.00 2.34 0.00 -
P/NAPS 0.62 0.75 0.81 1.15 1.23 1.35 0.00 -

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