[GADANG] QoQ Quarter Result on 31-Aug-2018 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
19-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
31-Aug-2018 [#1]
Profit Trend
QoQ- -28.91%
YoY- -9.8%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 196,904 205,325 168,515 129,149 182,007 152,680 142,867 23.87%
PBT 3,266 22,438 22,499 22,816 33,302 35,809 38,275 -80.64%
Tax -6,697 -8,918 -5,537 -6,278 -10,001 -10,780 -9,743 -22.13%
NP -3,431 13,520 16,962 16,538 23,301 25,029 28,532 -
-
NP to SH -3,385 13,302 17,029 16,542 23,270 25,143 28,371 -
-
Tax Rate 205.05% 39.75% 24.61% 27.52% 30.03% 30.10% 25.46% -
Total Cost 200,335 191,805 151,553 112,611 158,706 127,651 114,335 45.38%
-
Net Worth 734,510 734,510 721,275 721,275 698,382 677,738 650,889 8.39%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div 7,940 - - - 19,765 - - -
Div Payout % 0.00% - - - 84.94% - - -
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 734,510 734,510 721,275 721,275 698,382 677,738 650,889 8.39%
NOSH 661,720 661,720 661,720 661,720 661,720 660,014 659,918 0.18%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin -1.74% 6.58% 10.07% 12.81% 12.80% 16.39% 19.97% -
ROE -0.46% 1.81% 2.36% 2.29% 3.33% 3.71% 4.36% -
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 29.76 31.03 25.47 19.52 27.62 23.20 21.73 23.34%
EPS -0.51 2.01 2.57 2.50 3.53 3.82 4.32 -
DPS 1.20 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.11 1.11 1.09 1.09 1.06 1.03 0.99 7.93%
Adjusted Per Share Value based on latest NOSH - 661,720
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 24.59 25.64 21.04 16.13 22.73 19.06 17.84 23.87%
EPS -0.42 1.66 2.13 2.07 2.91 3.14 3.54 -
DPS 0.99 0.00 0.00 0.00 2.47 0.00 0.00 -
NAPS 0.9171 0.9171 0.9006 0.9006 0.872 0.8463 0.8127 8.39%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.86 0.595 0.545 0.70 0.665 1.06 1.09 -
P/RPS 2.89 1.92 2.14 3.59 2.41 4.57 5.02 -30.81%
P/EPS -168.12 29.60 21.18 28.00 18.83 27.74 25.26 -
EY -0.59 3.38 4.72 3.57 5.31 3.60 3.96 -
DY 1.40 0.00 0.00 0.00 4.51 0.00 0.00 -
P/NAPS 0.77 0.54 0.50 0.64 0.63 1.03 1.10 -21.17%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 24/07/19 24/04/19 23/01/19 19/10/18 25/07/18 23/04/18 24/01/18 -
Price 0.91 0.90 0.61 0.675 0.80 0.83 1.14 -
P/RPS 3.06 2.90 2.40 3.46 2.90 3.58 5.25 -30.24%
P/EPS -177.89 44.77 23.70 27.00 22.65 21.72 26.42 -
EY -0.56 2.23 4.22 3.70 4.41 4.60 3.79 -
DY 1.32 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.82 0.81 0.56 0.62 0.75 0.81 1.15 -20.20%

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
1 person likes this. Showing 1 of 1 comments

Walao Walao Eh

Boleh

2018-10-19 19:39

Post a Comment