[GADANG] QoQ Quarter Result on 30-Nov-2016 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ- 67.14%
YoY- 57.47%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 116,740 163,784 128,045 147,121 103,851 247,495 175,915 -23.86%
PBT 25,178 45,023 37,048 36,356 22,490 38,386 34,903 -19.51%
Tax -6,785 -14,913 -11,045 -8,423 -5,868 -7,608 -9,399 -19.48%
NP 18,393 30,110 26,003 27,933 16,622 30,778 25,504 -19.53%
-
NP to SH 18,339 29,986 25,789 27,905 16,696 31,073 25,111 -18.85%
-
Tax Rate 26.95% 33.12% 29.81% 23.17% 26.09% 19.82% 26.93% -
Total Cost 98,347 133,674 102,042 119,188 87,229 216,717 150,411 -24.60%
-
Net Worth 644,165 615,263 0 0 516,904 189,750 433,796 30.06%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div - 19,429 - - - 16,198 - -
Div Payout % - 64.79% - - - 52.13% - -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 644,165 615,263 0 0 516,904 189,750 433,796 30.06%
NOSH 657,311 647,645 389,561 262,758 258,452 231,403 223,606 104.80%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 15.76% 18.38% 20.31% 18.99% 16.01% 12.44% 14.50% -
ROE 2.85% 4.87% 0.00% 0.00% 3.23% 16.38% 5.79% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 17.76 25.29 32.87 55.99 40.18 106.95 78.67 -62.82%
EPS 2.79 4.63 3.99 4.32 2.58 5.52 11.23 -60.37%
DPS 0.00 3.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 0.98 0.95 0.00 0.00 2.00 0.82 1.94 -36.49%
Adjusted Per Share Value based on latest NOSH - 262,758
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 14.58 20.45 15.99 18.37 12.97 30.90 21.97 -23.86%
EPS 2.29 3.74 3.22 3.48 2.08 3.88 3.14 -18.93%
DPS 0.00 2.43 0.00 0.00 0.00 2.02 0.00 -
NAPS 0.8043 0.7682 0.00 0.00 0.6454 0.2369 0.5417 30.05%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 1.25 1.25 1.08 0.94 2.87 2.08 2.07 -
P/RPS 7.04 4.94 3.29 1.68 7.14 1.94 2.63 92.44%
P/EPS 44.80 27.00 16.31 8.85 44.43 15.49 18.43 80.49%
EY 2.23 3.70 6.13 11.30 2.25 6.46 5.43 -44.65%
DY 0.00 2.40 0.00 0.00 0.00 3.37 0.00 -
P/NAPS 1.28 1.32 0.00 0.00 1.44 2.54 1.07 12.65%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 25/10/17 26/07/17 19/04/17 25/01/17 27/10/16 21/07/16 28/04/16 -
Price 1.21 1.28 1.27 1.03 3.29 2.33 2.03 -
P/RPS 6.81 5.06 3.86 1.84 8.19 2.18 2.58 90.65%
P/EPS 43.37 27.65 19.18 9.70 50.93 17.35 18.08 78.91%
EY 2.31 3.62 5.21 10.31 1.96 5.76 5.53 -44.03%
DY 0.00 2.34 0.00 0.00 0.00 3.00 0.00 -
P/NAPS 1.23 1.35 0.00 0.00 1.65 2.84 1.05 11.09%

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