[GADANG] QoQ Quarter Result on 31-Aug-2016 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
27-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-Aug-2016 [#1]
Profit Trend
QoQ- -46.27%
YoY- -19.97%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Revenue 163,784 128,045 147,121 103,851 247,495 175,915 175,915 -5.53%
PBT 45,023 37,048 36,356 22,490 38,386 34,903 34,903 22.49%
Tax -14,913 -11,045 -8,423 -5,868 -7,608 -9,399 -9,399 44.46%
NP 30,110 26,003 27,933 16,622 30,778 25,504 25,504 14.14%
-
NP to SH 29,986 25,789 27,905 16,696 31,073 25,111 25,111 15.18%
-
Tax Rate 33.12% 29.81% 23.17% 26.09% 19.82% 26.93% 26.93% -
Total Cost 133,674 102,042 119,188 87,229 216,717 150,411 150,411 -8.97%
-
Net Worth 615,263 0 0 516,904 189,750 433,796 0 -
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Div 19,429 - - - 16,198 - - -
Div Payout % 64.79% - - - 52.13% - - -
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Net Worth 615,263 0 0 516,904 189,750 433,796 0 -
NOSH 647,645 389,561 262,758 258,452 231,403 223,606 249,364 113.96%
Ratio Analysis
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
NP Margin 18.38% 20.31% 18.99% 16.01% 12.44% 14.50% 14.50% -
ROE 4.87% 0.00% 0.00% 3.23% 16.38% 5.79% 0.00% -
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 25.29 32.87 55.99 40.18 106.95 78.67 70.55 -55.85%
EPS 4.63 3.99 4.32 2.58 5.52 11.23 10.07 -46.16%
DPS 3.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 0.95 0.00 0.00 2.00 0.82 1.94 0.00 -
Adjusted Per Share Value based on latest NOSH - 258,452
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 20.45 15.99 18.37 12.97 30.90 21.97 21.97 -5.55%
EPS 3.74 3.22 3.48 2.08 3.88 3.14 3.14 14.95%
DPS 2.43 0.00 0.00 0.00 2.02 0.00 0.00 -
NAPS 0.7682 0.00 0.00 0.6454 0.2369 0.5417 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 -
Price 1.25 1.08 0.94 2.87 2.08 2.07 2.06 -
P/RPS 4.94 3.29 1.68 7.14 1.94 2.63 2.92 52.04%
P/EPS 27.00 16.31 8.85 44.43 15.49 18.43 20.46 24.73%
EY 3.70 6.13 11.30 2.25 6.46 5.43 4.89 -19.92%
DY 2.40 0.00 0.00 0.00 3.37 0.00 0.00 -
P/NAPS 1.32 0.00 0.00 1.44 2.54 1.07 0.00 -
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 26/07/17 19/04/17 25/01/17 27/10/16 21/07/16 28/04/16 - -
Price 1.28 1.27 1.03 3.29 2.33 2.03 0.00 -
P/RPS 5.06 3.86 1.84 8.19 2.18 2.58 0.00 -
P/EPS 27.65 19.18 9.70 50.93 17.35 18.08 0.00 -
EY 3.62 5.21 10.31 1.96 5.76 5.53 0.00 -
DY 2.34 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 1.35 0.00 0.00 1.65 2.84 1.05 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