[GADANG] QoQ Quarter Result on 31-Aug-2017 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-Aug-2017 [#1]
Profit Trend
QoQ- -38.84%
YoY- 9.84%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 182,007 152,680 142,867 116,740 163,784 128,045 147,121 15.25%
PBT 33,302 35,809 38,275 25,178 45,023 37,048 36,356 -5.68%
Tax -10,001 -10,780 -9,743 -6,785 -14,913 -11,045 -8,423 12.14%
NP 23,301 25,029 28,532 18,393 30,110 26,003 27,933 -11.39%
-
NP to SH 23,270 25,143 28,371 18,339 29,986 25,789 27,905 -11.41%
-
Tax Rate 30.03% 30.10% 25.46% 26.95% 33.12% 29.81% 23.17% -
Total Cost 158,706 127,651 114,335 98,347 133,674 102,042 119,188 21.05%
-
Net Worth 698,382 677,738 650,889 644,165 615,263 0 0 -
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div 19,765 - - - 19,429 - - -
Div Payout % 84.94% - - - 64.79% - - -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 698,382 677,738 650,889 644,165 615,263 0 0 -
NOSH 661,720 660,014 659,918 657,311 647,645 389,561 262,758 85.20%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 12.80% 16.39% 19.97% 15.76% 18.38% 20.31% 18.99% -
ROE 3.33% 3.71% 4.36% 2.85% 4.87% 0.00% 0.00% -
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 27.62 23.20 21.73 17.76 25.29 32.87 55.99 -37.59%
EPS 3.53 3.82 4.32 2.79 4.63 3.99 4.32 -12.60%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.06 1.03 0.99 0.98 0.95 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 657,311
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 22.73 19.06 17.84 14.58 20.45 15.99 18.37 15.27%
EPS 2.91 3.14 3.54 2.29 3.74 3.22 3.48 -11.25%
DPS 2.47 0.00 0.00 0.00 2.43 0.00 0.00 -
NAPS 0.872 0.8463 0.8127 0.8043 0.7682 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.665 1.06 1.09 1.25 1.25 1.08 0.94 -
P/RPS 2.41 4.57 5.02 7.04 4.94 3.29 1.68 27.22%
P/EPS 18.83 27.74 25.26 44.80 27.00 16.31 8.85 65.50%
EY 5.31 3.60 3.96 2.23 3.70 6.13 11.30 -39.58%
DY 4.51 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 0.63 1.03 1.10 1.28 1.32 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 25/07/18 23/04/18 24/01/18 25/10/17 26/07/17 19/04/17 25/01/17 -
Price 0.80 0.83 1.14 1.21 1.28 1.27 1.03 -
P/RPS 2.90 3.58 5.25 6.81 5.06 3.86 1.84 35.46%
P/EPS 22.65 21.72 26.42 43.37 27.65 19.18 9.70 76.09%
EY 4.41 4.60 3.79 2.31 3.62 5.21 10.31 -43.25%
DY 3.75 0.00 0.00 0.00 2.34 0.00 0.00 -
P/NAPS 0.75 0.81 1.15 1.23 1.35 0.00 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