[GADANG] QoQ Quarter Result on 28-Feb-2018 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
28-Feb-2018 [#3]
Profit Trend
QoQ- -11.38%
YoY- -2.5%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 168,515 129,149 182,007 152,680 142,867 116,740 163,784 1.91%
PBT 22,499 22,816 33,302 35,809 38,275 25,178 45,023 -37.00%
Tax -5,537 -6,278 -10,001 -10,780 -9,743 -6,785 -14,913 -48.31%
NP 16,962 16,538 23,301 25,029 28,532 18,393 30,110 -31.76%
-
NP to SH 17,029 16,542 23,270 25,143 28,371 18,339 29,986 -31.39%
-
Tax Rate 24.61% 27.52% 30.03% 30.10% 25.46% 26.95% 33.12% -
Total Cost 151,553 112,611 158,706 127,651 114,335 98,347 133,674 8.72%
-
Net Worth 721,275 721,275 698,382 677,738 650,889 644,165 615,263 11.16%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - - 19,765 - - - 19,429 -
Div Payout % - - 84.94% - - - 64.79% -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 721,275 721,275 698,382 677,738 650,889 644,165 615,263 11.16%
NOSH 661,720 661,720 661,720 660,014 659,918 657,311 647,645 1.44%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 10.07% 12.81% 12.80% 16.39% 19.97% 15.76% 18.38% -
ROE 2.36% 2.29% 3.33% 3.71% 4.36% 2.85% 4.87% -
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 25.47 19.52 27.62 23.20 21.73 17.76 25.29 0.47%
EPS 2.57 2.50 3.53 3.82 4.32 2.79 4.63 -32.43%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.09 1.09 1.06 1.03 0.99 0.98 0.95 9.58%
Adjusted Per Share Value based on latest NOSH - 660,014
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 21.04 16.13 22.73 19.06 17.84 14.58 20.45 1.91%
EPS 2.13 2.07 2.91 3.14 3.54 2.29 3.74 -31.26%
DPS 0.00 0.00 2.47 0.00 0.00 0.00 2.43 -
NAPS 0.9006 0.9006 0.872 0.8463 0.8127 0.8043 0.7682 11.17%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.545 0.70 0.665 1.06 1.09 1.25 1.25 -
P/RPS 2.14 3.59 2.41 4.57 5.02 7.04 4.94 -42.71%
P/EPS 21.18 28.00 18.83 27.74 25.26 44.80 27.00 -14.93%
EY 4.72 3.57 5.31 3.60 3.96 2.23 3.70 17.60%
DY 0.00 0.00 4.51 0.00 0.00 0.00 2.40 -
P/NAPS 0.50 0.64 0.63 1.03 1.10 1.28 1.32 -47.61%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 23/01/19 19/10/18 25/07/18 23/04/18 24/01/18 25/10/17 26/07/17 -
Price 0.61 0.675 0.80 0.83 1.14 1.21 1.28 -
P/RPS 2.40 3.46 2.90 3.58 5.25 6.81 5.06 -39.15%
P/EPS 23.70 27.00 22.65 21.72 26.42 43.37 27.65 -9.75%
EY 4.22 3.70 4.41 4.60 3.79 2.31 3.62 10.75%
DY 0.00 0.00 3.75 0.00 0.00 0.00 2.34 -
P/NAPS 0.56 0.62 0.75 0.81 1.15 1.23 1.35 -44.34%

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