[GADANG] QoQ Quarter Result on 28-Feb-2016 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
28-Feb-2016 [#3]
Profit Trend
QoQ- 41.7%
YoY- 55.31%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 103,851 247,495 175,915 175,915 101,980 149,382 169,755 -32.40%
PBT 22,490 38,386 34,903 34,903 25,496 25,878 32,773 -25.92%
Tax -5,868 -7,608 -9,399 -9,399 -7,833 -5,121 -6,805 -11.13%
NP 16,622 30,778 25,504 25,504 17,663 20,757 25,968 -29.92%
-
NP to SH 16,696 31,073 25,111 25,111 17,721 20,862 25,404 -28.43%
-
Tax Rate 26.09% 19.82% 26.93% 26.93% 30.72% 19.79% 20.76% -
Total Cost 87,229 216,717 150,411 150,411 84,317 128,625 143,787 -32.85%
-
Net Worth 516,904 189,750 433,796 0 408,946 405,951 216,317 100.21%
Dividend
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div - 16,198 - - - - 10,815 -
Div Payout % - 52.13% - - - - 42.58% -
Equity
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 516,904 189,750 433,796 0 408,946 405,951 216,317 100.21%
NOSH 258,452 231,403 223,606 249,364 223,467 217,086 216,317 15.23%
Ratio Analysis
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 16.01% 12.44% 14.50% 14.50% 17.32% 13.90% 15.30% -
ROE 3.23% 16.38% 5.79% 0.00% 4.33% 5.14% 11.74% -
Per Share
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 40.18 106.95 78.67 70.55 45.64 68.81 78.48 -41.34%
EPS 2.58 5.52 11.23 10.07 7.93 9.61 11.84 -70.30%
DPS 0.00 7.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.00 0.82 1.94 0.00 1.83 1.87 1.00 73.74%
Adjusted Per Share Value based on latest NOSH - 249,364
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 12.97 30.90 21.97 21.97 12.73 18.65 21.20 -32.40%
EPS 2.08 3.88 3.14 3.14 2.21 2.60 3.17 -28.52%
DPS 0.00 2.02 0.00 0.00 0.00 0.00 1.35 -
NAPS 0.6454 0.2369 0.5417 0.00 0.5106 0.5069 0.2701 100.21%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 -
Price 2.87 2.08 2.07 2.06 1.87 1.20 1.46 -
P/RPS 7.14 1.94 2.63 2.92 4.10 1.74 1.86 192.12%
P/EPS 44.43 15.49 18.43 20.46 23.58 12.49 12.43 175.97%
EY 2.25 6.46 5.43 4.89 4.24 8.01 8.04 -63.75%
DY 0.00 3.37 0.00 0.00 0.00 0.00 3.42 -
P/NAPS 1.44 2.54 1.07 0.00 1.02 0.64 1.46 -1.09%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 27/10/16 21/07/16 28/04/16 - 21/01/16 29/10/15 30/07/15 -
Price 3.29 2.33 2.03 0.00 2.18 1.57 1.44 -
P/RPS 8.19 2.18 2.58 0.00 4.78 2.28 1.83 230.12%
P/EPS 50.93 17.35 18.08 0.00 27.49 16.34 12.26 211.09%
EY 1.96 5.76 5.53 0.00 3.64 6.12 8.16 -67.91%
DY 0.00 3.00 0.00 0.00 0.00 0.00 3.47 -
P/NAPS 1.65 2.84 1.05 0.00 1.19 0.84 1.44 11.45%

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