[GADANG] QoQ Quarter Result on 31-May-2016 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
21-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-May-2016 [#4]
Profit Trend
QoQ- 23.74%
YoY- 22.32%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Revenue 128,045 147,121 103,851 247,495 175,915 175,915 101,980 19.98%
PBT 37,048 36,356 22,490 38,386 34,903 34,903 25,496 34.86%
Tax -11,045 -8,423 -5,868 -7,608 -9,399 -9,399 -7,833 31.66%
NP 26,003 27,933 16,622 30,778 25,504 25,504 17,663 36.28%
-
NP to SH 25,789 27,905 16,696 31,073 25,111 25,111 17,721 35.02%
-
Tax Rate 29.81% 23.17% 26.09% 19.82% 26.93% 26.93% 30.72% -
Total Cost 102,042 119,188 87,229 216,717 150,411 150,411 84,317 16.50%
-
Net Worth 0 0 516,904 189,750 433,796 0 408,946 -
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Div - - - 16,198 - - - -
Div Payout % - - - 52.13% - - - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Net Worth 0 0 516,904 189,750 433,796 0 408,946 -
NOSH 389,561 262,758 258,452 231,403 223,606 249,364 223,467 56.02%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
NP Margin 20.31% 18.99% 16.01% 12.44% 14.50% 14.50% 17.32% -
ROE 0.00% 0.00% 3.23% 16.38% 5.79% 0.00% 4.33% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 32.87 55.99 40.18 106.95 78.67 70.55 45.64 -23.10%
EPS 3.99 4.32 2.58 5.52 11.23 10.07 7.93 -42.29%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 2.00 0.82 1.94 0.00 1.83 -
Adjusted Per Share Value based on latest NOSH - 231,403
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 15.99 18.37 12.97 30.90 21.97 21.97 12.73 20.02%
EPS 3.22 3.48 2.08 3.88 3.14 3.14 2.21 35.15%
DPS 0.00 0.00 0.00 2.02 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.6454 0.2369 0.5417 0.00 0.5106 -
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 -
Price 1.08 0.94 2.87 2.08 2.07 2.06 1.87 -
P/RPS 3.29 1.68 7.14 1.94 2.63 2.92 4.10 -16.15%
P/EPS 16.31 8.85 44.43 15.49 18.43 20.46 23.58 -25.55%
EY 6.13 11.30 2.25 6.46 5.43 4.89 4.24 34.32%
DY 0.00 0.00 0.00 3.37 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.44 2.54 1.07 0.00 1.02 -
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 19/04/17 25/01/17 27/10/16 21/07/16 28/04/16 - 21/01/16 -
Price 1.27 1.03 3.29 2.33 2.03 0.00 2.18 -
P/RPS 3.86 1.84 8.19 2.18 2.58 0.00 4.78 -15.72%
P/EPS 19.18 9.70 50.93 17.35 18.08 0.00 27.49 -25.03%
EY 5.21 10.31 1.96 5.76 5.53 0.00 3.64 33.24%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.65 2.84 1.05 0.00 1.19 -

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