[GADANG] QoQ Cumulative Quarter Result on 31-May-2018 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-May-2018 [#4]
Profit Trend
QoQ- 32.39%
YoY- -5.23%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 502,989 297,664 129,149 594,295 412,288 259,607 116,740 165.49%
PBT 67,753 45,314 22,816 132,564 99,261 63,452 25,178 93.81%
Tax -20,733 -11,814 -6,278 -37,310 -27,308 -16,528 -6,785 111.00%
NP 47,020 33,500 16,538 95,254 71,953 46,924 18,393 87.28%
-
NP to SH 46,872 33,570 16,542 95,122 71,852 46,709 18,339 87.25%
-
Tax Rate 30.60% 26.07% 27.52% 28.14% 27.51% 26.05% 26.95% -
Total Cost 455,969 264,164 112,611 499,041 340,335 212,683 98,347 178.82%
-
Net Worth 734,510 721,275 721,275 698,382 677,738 650,889 644,165 9.17%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div - - - 19,765 - - - -
Div Payout % - - - 20.78% - - - -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 734,510 721,275 721,275 698,382 677,738 650,889 644,165 9.17%
NOSH 661,720 661,720 661,720 661,720 660,014 659,918 657,311 0.44%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 9.35% 11.25% 12.81% 16.03% 17.45% 18.08% 15.76% -
ROE 6.38% 4.65% 2.29% 13.62% 10.60% 7.18% 2.85% -
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 76.01 44.98 19.52 90.20 62.66 39.49 17.76 164.30%
EPS 7.08 5.07 2.50 14.44 10.92 7.10 2.79 86.36%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.11 1.09 1.09 1.06 1.03 0.99 0.98 8.68%
Adjusted Per Share Value based on latest NOSH - 661,720
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 62.81 37.17 16.13 74.21 51.48 32.42 14.58 165.46%
EPS 5.85 4.19 2.07 11.88 8.97 5.83 2.29 87.19%
DPS 0.00 0.00 0.00 2.47 0.00 0.00 0.00 -
NAPS 0.9171 0.9006 0.9006 0.872 0.8463 0.8127 0.8043 9.17%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.595 0.545 0.70 0.665 1.06 1.09 1.25 -
P/RPS 0.78 1.21 3.59 0.74 1.69 2.76 7.04 -77.02%
P/EPS 8.40 10.74 28.00 4.61 9.71 15.34 44.80 -67.34%
EY 11.90 9.31 3.57 21.71 10.30 6.52 2.23 206.30%
DY 0.00 0.00 0.00 4.51 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.64 0.63 1.03 1.10 1.28 -43.83%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 24/04/19 23/01/19 19/10/18 25/07/18 23/04/18 24/01/18 25/10/17 -
Price 0.90 0.61 0.675 0.80 0.83 1.14 1.21 -
P/RPS 1.18 1.36 3.46 0.89 1.32 2.89 6.81 -69.01%
P/EPS 12.71 12.02 27.00 5.54 7.60 16.05 43.37 -55.97%
EY 7.87 8.32 3.70 18.05 13.16 6.23 2.31 126.92%
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.81 0.56 0.62 0.75 0.81 1.15 1.23 -24.36%

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