[GADANG] QoQ Quarter Result on 30-Nov-2017 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
30-Nov-2017 [#2]
Profit Trend
QoQ- 54.7%
YoY- 1.67%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 129,149 182,007 152,680 142,867 116,740 163,784 128,045 0.57%
PBT 22,816 33,302 35,809 38,275 25,178 45,023 37,048 -27.55%
Tax -6,278 -10,001 -10,780 -9,743 -6,785 -14,913 -11,045 -31.31%
NP 16,538 23,301 25,029 28,532 18,393 30,110 26,003 -25.98%
-
NP to SH 16,542 23,270 25,143 28,371 18,339 29,986 25,789 -25.56%
-
Tax Rate 27.52% 30.03% 30.10% 25.46% 26.95% 33.12% 29.81% -
Total Cost 112,611 158,706 127,651 114,335 98,347 133,674 102,042 6.77%
-
Net Worth 721,275 698,382 677,738 650,889 644,165 615,263 0 -
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div - 19,765 - - - 19,429 - -
Div Payout % - 84.94% - - - 64.79% - -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 721,275 698,382 677,738 650,889 644,165 615,263 0 -
NOSH 661,720 661,720 660,014 659,918 657,311 647,645 389,561 42.22%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 12.81% 12.80% 16.39% 19.97% 15.76% 18.38% 20.31% -
ROE 2.29% 3.33% 3.71% 4.36% 2.85% 4.87% 0.00% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 19.52 27.62 23.20 21.73 17.76 25.29 32.87 -29.28%
EPS 2.50 3.53 3.82 4.32 2.79 4.63 3.99 -26.71%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.09 1.06 1.03 0.99 0.98 0.95 0.00 -
Adjusted Per Share Value based on latest NOSH - 659,918
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 16.13 22.73 19.06 17.84 14.58 20.45 15.99 0.58%
EPS 2.07 2.91 3.14 3.54 2.29 3.74 3.22 -25.45%
DPS 0.00 2.47 0.00 0.00 0.00 2.43 0.00 -
NAPS 0.9006 0.872 0.8463 0.8127 0.8043 0.7682 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.70 0.665 1.06 1.09 1.25 1.25 1.08 -
P/RPS 3.59 2.41 4.57 5.02 7.04 4.94 3.29 5.97%
P/EPS 28.00 18.83 27.74 25.26 44.80 27.00 16.31 43.23%
EY 3.57 5.31 3.60 3.96 2.23 3.70 6.13 -30.19%
DY 0.00 4.51 0.00 0.00 0.00 2.40 0.00 -
P/NAPS 0.64 0.63 1.03 1.10 1.28 1.32 0.00 -
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 19/10/18 25/07/18 23/04/18 24/01/18 25/10/17 26/07/17 19/04/17 -
Price 0.675 0.80 0.83 1.14 1.21 1.28 1.27 -
P/RPS 3.46 2.90 3.58 5.25 6.81 5.06 3.86 -7.01%
P/EPS 27.00 22.65 21.72 26.42 43.37 27.65 19.18 25.52%
EY 3.70 4.41 4.60 3.79 2.31 3.62 5.21 -20.35%
DY 0.00 3.75 0.00 0.00 0.00 2.34 0.00 -
P/NAPS 0.62 0.75 0.81 1.15 1.23 1.35 0.00 -

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