[GADANG] QoQ Cumulative Quarter Result on 31-May-2017 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-May-2017 [#4]
Profit Trend
QoQ- 42.6%
YoY- 5.92%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 412,288 259,607 116,740 542,801 379,018 250,973 103,851 151.35%
PBT 99,261 63,452 25,178 140,919 95,897 58,848 22,490 169.79%
Tax -27,308 -16,528 -6,785 -40,251 -25,339 -14,293 -5,868 179.52%
NP 71,953 46,924 18,393 100,668 70,558 44,555 16,622 166.32%
-
NP to SH 71,852 46,709 18,339 100,376 70,389 44,601 16,696 165.28%
-
Tax Rate 27.51% 26.05% 26.95% 28.56% 26.42% 24.29% 26.09% -
Total Cost 340,335 212,683 98,347 442,133 308,460 206,418 87,229 148.45%
-
Net Worth 677,738 650,889 644,165 615,604 0 0 516,904 19.85%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - - 19,440 - - - -
Div Payout % - - - 19.37% - - - -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 677,738 650,889 644,165 615,604 0 0 516,904 19.85%
NOSH 660,014 659,918 657,311 648,005 389,319 262,822 258,452 87.15%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 17.45% 18.08% 15.76% 18.55% 18.62% 17.75% 16.01% -
ROE 10.60% 7.18% 2.85% 16.31% 0.00% 0.00% 3.23% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 62.66 39.49 17.76 83.76 97.35 95.49 40.18 34.58%
EPS 10.92 7.10 2.79 15.49 10.89 6.90 2.58 162.35%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.03 0.99 0.98 0.95 0.00 0.00 2.00 -35.82%
Adjusted Per Share Value based on latest NOSH - 647,645
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 51.48 32.42 14.58 67.78 47.33 31.34 12.97 151.32%
EPS 8.97 5.83 2.29 12.53 8.79 5.57 2.08 165.65%
DPS 0.00 0.00 0.00 2.43 0.00 0.00 0.00 -
NAPS 0.8463 0.8127 0.8043 0.7687 0.00 0.00 0.6454 19.86%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 1.06 1.09 1.25 1.25 1.08 0.94 2.87 -
P/RPS 1.69 2.76 7.04 1.49 1.11 0.98 7.14 -61.83%
P/EPS 9.71 15.34 44.80 8.07 5.97 5.54 44.43 -63.81%
EY 10.30 6.52 2.23 12.39 16.74 18.05 2.25 176.46%
DY 0.00 0.00 0.00 2.40 0.00 0.00 0.00 -
P/NAPS 1.03 1.10 1.28 1.32 0.00 0.00 1.44 -20.06%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 23/04/18 24/01/18 25/10/17 26/07/17 19/04/17 25/01/17 27/10/16 -
Price 0.83 1.14 1.21 1.28 1.27 1.03 3.29 -
P/RPS 1.32 2.89 6.81 1.53 1.30 1.08 8.19 -70.48%
P/EPS 7.60 16.05 43.37 8.26 7.02 6.07 50.93 -71.96%
EY 13.16 6.23 2.31 12.10 14.24 16.48 1.96 257.14%
DY 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
P/NAPS 0.81 1.15 1.23 1.35 0.00 0.00 1.65 -37.85%

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