[GADANG] QoQ Cumulative Quarter Result on 31-May-2016 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
21-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-May-2016 [#4]
Profit Trend
QoQ- 48.78%
YoY- 58.95%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Revenue 379,018 250,973 103,851 673,530 427,277 427,277 251,362 38.92%
PBT 95,897 58,848 22,490 126,075 86,277 86,277 51,374 64.80%
Tax -25,339 -14,293 -5,868 -31,373 -22,353 -22,353 -12,954 71.09%
NP 70,558 44,555 16,622 94,702 63,924 63,924 38,420 62.66%
-
NP to SH 70,389 44,601 16,696 94,767 63,694 63,694 38,583 61.80%
-
Tax Rate 26.42% 24.29% 26.09% 24.88% 25.91% 25.91% 25.22% -
Total Cost 308,460 206,418 87,229 578,828 363,353 363,353 212,942 34.53%
-
Net Worth 0 0 516,904 189,774 441,150 0 409,078 -
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Div - - - 16,200 - - - -
Div Payout % - - - 17.09% - - - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Net Worth 0 0 516,904 189,774 441,150 0 409,078 -
NOSH 389,319 262,822 258,452 231,432 227,397 249,291 223,539 55.90%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
NP Margin 18.62% 17.75% 16.01% 14.06% 14.96% 14.96% 15.28% -
ROE 0.00% 0.00% 3.23% 49.94% 14.44% 0.00% 9.43% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 97.35 95.49 40.18 291.03 187.90 171.40 112.45 -10.90%
EPS 10.89 6.90 2.58 16.84 28.01 25.55 17.26 -30.83%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 2.00 0.82 1.94 0.00 1.83 -
Adjusted Per Share Value based on latest NOSH - 231,403
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 47.33 31.34 12.97 84.10 53.35 53.35 31.39 38.91%
EPS 8.79 5.57 2.08 11.83 7.95 7.95 4.82 61.75%
DPS 0.00 0.00 0.00 2.02 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.6454 0.237 0.5508 0.00 0.5108 -
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 -
Price 1.08 0.94 2.87 2.08 2.07 2.06 1.87 -
P/RPS 1.11 0.98 7.14 0.71 1.10 1.20 1.66 -27.54%
P/EPS 5.97 5.54 44.43 5.08 7.39 8.06 10.83 -37.91%
EY 16.74 18.05 2.25 19.69 13.53 12.40 9.23 61.04%
DY 0.00 0.00 0.00 3.37 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.44 2.54 1.07 0.00 1.02 -
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 19/04/17 25/01/17 27/10/16 21/07/16 28/04/16 - 21/01/16 -
Price 1.27 1.03 3.29 2.33 2.03 0.00 2.18 -
P/RPS 1.30 1.08 8.19 0.80 1.08 0.00 1.94 -27.41%
P/EPS 7.02 6.07 50.93 5.69 7.25 0.00 12.63 -37.50%
EY 14.24 16.48 1.96 17.57 13.80 0.00 7.92 59.93%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.65 2.84 1.05 0.00 1.19 -

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