[GADANG] QoQ Cumulative Quarter Result on 31-Aug-2018 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
19-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
31-Aug-2018 [#1]
Profit Trend
QoQ- -82.61%
YoY- -9.8%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 699,893 502,989 297,664 129,149 594,295 412,288 259,607 93.82%
PBT 71,018 67,753 45,314 22,816 132,564 99,261 63,452 7.80%
Tax -27,430 -20,733 -11,814 -6,278 -37,310 -27,308 -16,528 40.21%
NP 43,588 47,020 33,500 16,538 95,254 71,953 46,924 -4.80%
-
NP to SH 43,486 46,872 33,570 16,542 95,122 71,852 46,709 -4.65%
-
Tax Rate 38.62% 30.60% 26.07% 27.52% 28.14% 27.51% 26.05% -
Total Cost 656,305 455,969 264,164 112,611 499,041 340,335 212,683 112.10%
-
Net Worth 734,510 734,510 721,275 721,275 698,382 677,738 650,889 8.39%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div 7,940 - - - 19,765 - - -
Div Payout % 18.26% - - - 20.78% - - -
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 734,510 734,510 721,275 721,275 698,382 677,738 650,889 8.39%
NOSH 661,720 661,720 661,720 661,720 661,720 660,014 659,918 0.18%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 6.23% 9.35% 11.25% 12.81% 16.03% 17.45% 18.08% -
ROE 5.92% 6.38% 4.65% 2.29% 13.62% 10.60% 7.18% -
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 105.77 76.01 44.98 19.52 90.20 62.66 39.49 92.97%
EPS 6.57 7.08 5.07 2.50 14.44 10.92 7.10 -5.04%
DPS 1.20 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.11 1.11 1.09 1.09 1.06 1.03 0.99 7.93%
Adjusted Per Share Value based on latest NOSH - 661,720
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 87.39 62.81 37.17 16.13 74.21 51.48 32.42 93.80%
EPS 5.43 5.85 4.19 2.07 11.88 8.97 5.83 -4.63%
DPS 0.99 0.00 0.00 0.00 2.47 0.00 0.00 -
NAPS 0.9171 0.9171 0.9006 0.9006 0.872 0.8463 0.8127 8.39%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.86 0.595 0.545 0.70 0.665 1.06 1.09 -
P/RPS 0.81 0.78 1.21 3.59 0.74 1.69 2.76 -55.87%
P/EPS 13.09 8.40 10.74 28.00 4.61 9.71 15.34 -10.04%
EY 7.64 11.90 9.31 3.57 21.71 10.30 6.52 11.15%
DY 1.40 0.00 0.00 0.00 4.51 0.00 0.00 -
P/NAPS 0.77 0.54 0.50 0.64 0.63 1.03 1.10 -21.17%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 24/07/19 24/04/19 23/01/19 19/10/18 25/07/18 23/04/18 24/01/18 -
Price 0.91 0.90 0.61 0.675 0.80 0.83 1.14 -
P/RPS 0.86 1.18 1.36 3.46 0.89 1.32 2.89 -55.46%
P/EPS 13.85 12.71 12.02 27.00 5.54 7.60 16.05 -9.36%
EY 7.22 7.87 8.32 3.70 18.05 13.16 6.23 10.34%
DY 1.32 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.82 0.81 0.56 0.62 0.75 0.81 1.15 -20.20%

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