[GADANG] QoQ TTM 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- 0.46%

YoY- 1.69%

Quarter Report

Gadang (Nov 2017)Q2.pdf

Latest QR

Upcoming QR

GADANG's Result

GADANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
TTM Result
Revenue	606,703	594,294	576,071	551,930	556,946	544,806	626,512	-2.11%
YoY %	2.09%	3.16%	4.37%	-0.90%	2.23%	-13.04%	-	-
Horiz. %	96.84%	94.86%	91.95%	88.10%	88.90%	86.96%	100.00%	-
PBT	130,202	132,564	144,285	145,184	143,007	139,946	134,280	-2.02%
YoY %	-1.78%	-8.12%	-0.62%	1.52%	2.19%	4.22%	-	-
Horiz. %	96.96%	98.72%	107.45%	108.12%	106.50%	104.22%	100.00%	-
Tax	-36,802	-37,309	-42,221	-42,146	-40,568	-39,278	-32,944	7.64%
YoY %	1.36%	11.63%	-0.18%	-3.89%	-3.28%	-19.23%	-	-
Horiz. %	111.71%	113.25%	128.16%	127.93%	123.14%	119.23%	100.00%	-
NP	93,400	95,255	102,064	103,038	102,439	100,668	101,336	-5.27%
YoY %	-1.95%	-6.67%	-0.95%	0.58%	1.76%	-0.66%	-	-
Horiz. %	92.17%	94.00%	100.72%	101.68%	101.09%	99.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	93,326	95,123	101,839	102,485	102,019	100,376	101,463	-5.40%
YoY %	-1.89%	-6.59%	-0.63%	0.46%	1.64%	-1.07%	-	-
Horiz. %	91.98%	93.75%	100.37%	101.01%	100.55%	98.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.27%	28.14%	29.26%	29.03%	28.37%	28.07%	24.53%	-
YoY %	0.46%	-3.83%	0.79%	2.33%	1.07%	14.43%	-	-
Horiz. %	115.25%	114.72%	119.28%	118.34%	115.65%	114.43%	100.00%	-
Total Cost	513,303	499,039	474,007	448,892	454,507	444,138	525,176	-1.50%
YoY %	2.86%	5.28%	5.59%	-1.24%	2.33%	-15.43%	-	-
Horiz. %	97.74%	95.02%	90.26%	85.47%	86.54%	84.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	721,275	698,382	677,738	650,889	644,165	615,263	0	-
YoY %	3.28%	3.05%	4.12%	1.04%	4.70%	0.00%	-	-
Horiz. %	117.23%	113.51%	110.15%	105.79%	104.70%	100.00%	-	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Dividend
Div	19,765	19,765	19,429	19,429	19,429	19,429	16,198	14.14%
YoY %	0.00%	1.73%	0.00%	0.00%	0.00%	19.95%	-	-
Horiz. %	122.02%	122.02%	119.95%	119.95%	119.95%	119.95%	100.00%	-
Div Payout %	21.18%	20.78%	19.08%	18.96%	19.04%	19.36%	15.96%	-
YoY %	1.92%	8.91%	0.63%	-0.42%	-1.65%	21.30%	-	-
Horiz. %	132.71%	130.20%	119.55%	118.80%	119.30%	121.30%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Equity
Net Worth	721,275	698,382	677,738	650,889	644,165	615,263	0	-
YoY %	3.28%	3.05%	4.12%	1.04%	4.70%	0.00%	-	-
Horiz. %	117.23%	113.51%	110.15%	105.79%	104.70%	100.00%	-	-
NOSH	661,720	661,720	660,014	659,918	657,311	647,645	389,561	42.22%
YoY %	0.00%	0.26%	0.01%	0.40%	1.49%	66.25%	-	-
Horiz. %	169.86%	169.86%	169.43%	169.40%	168.73%	166.25%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Ratio Analysis
NP Margin	15.39%	16.03%	17.72%	18.67%	18.39%	18.48%	16.17%	-
YoY %	-3.99%	-9.54%	-5.09%	1.52%	-0.49%	14.29%	-	-
Horiz. %	95.18%	99.13%	109.59%	115.46%	113.73%	114.29%	100.00%	-
ROE	12.94%	13.62%	15.03%	15.75%	15.84%	16.31%	0.00%	-
YoY %	-4.99%	-9.38%	-4.57%	-0.57%	-2.88%	0.00%	-	-
Horiz. %	79.34%	83.51%	92.15%	96.57%	97.12%	100.00%	-	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Per Share
RPS	91.69	90.20	87.55	83.95	84.73	84.12	160.82	-31.17%
YoY %	1.65%	3.03%	4.29%	-0.92%	0.73%	-47.69%	-	-
Horiz. %	57.01%	56.09%	54.44%	52.20%	52.69%	52.31%	100.00%	-
EPS	14.10	14.44	15.48	15.59	15.52	15.50	26.05	-33.50%
YoY %	-2.35%	-6.72%	-0.71%	0.45%	0.13%	-40.50%	-	-
Horiz. %	54.13%	55.43%	59.42%	59.85%	59.58%	59.50%	100.00%	-
DPS	3.00	3.00	3.00	2.96	2.96	3.00	4.16	-19.53%
YoY %	0.00%	0.00%	1.35%	0.00%	-1.33%	-27.88%	-	-
Horiz. %	72.12%	72.12%	72.12%	71.15%	71.15%	72.12%	100.00%	-
NAPS	1.09	1.06	1.03	0.99	0.98	0.95	0.00	-
YoY %	2.83%	2.91%	4.04%	1.02%	3.16%	0.00%	-	-
Horiz. %	114.74%	111.58%	108.42%	104.21%	103.16%	100.00%	-	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Adjusted Per Share Value based on latest NOSH - 659,918
RPS	75.76	74.21	71.93	68.92	69.54	68.03	78.23	-2.11%
YoY %	2.09%	3.17%	4.37%	-0.89%	2.22%	-13.04%	-	-
Horiz. %	96.84%	94.86%	91.95%	88.10%	88.89%	86.96%	100.00%	-
EPS	11.65	11.88	12.72	12.80	12.74	12.53	12.67	-5.42%
YoY %	-1.94%	-6.60%	-0.62%	0.47%	1.68%	-1.10%	-	-
Horiz. %	91.95%	93.76%	100.39%	101.03%	100.55%	98.90%	100.00%	-
DPS	2.47	2.47	2.43	2.43	2.43	2.43	2.02	14.30%
YoY %	0.00%	1.65%	0.00%	0.00%	0.00%	20.30%	-	-
Horiz. %	122.28%	122.28%	120.30%	120.30%	120.30%	120.30%	100.00%	-
NAPS	0.9006	0.872	0.8463	0.8127	0.8043	0.7682	0.00	-
YoY %	3.28%	3.04%	4.13%	1.04%	4.70%	0.00%	-	-
Horiz. %	117.24%	113.51%	110.17%	105.79%	104.70%	100.00%	-	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Price Multiplier on Financial Quarter End Date
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	0.76	0.74	1.21	1.30	1.48	1.49	0.67	8.74%
YoY %	2.70%	-38.84%	-6.92%	-12.16%	-0.67%	122.39%	-	-
Horiz. %	113.43%	110.45%	180.60%	194.03%	220.90%	222.39%	100.00%	-
P/EPS	4.96	4.61	6.85	6.99	8.05	8.07	4.15	12.58%
YoY %	7.59%	-32.70%	-2.00%	-13.17%	-0.25%	94.46%	-	-
Horiz. %	119.52%	111.08%	165.06%	168.43%	193.98%	194.46%	100.00%	-
EY	20.15	21.71	14.60	14.30	12.42	12.40	24.12	-11.26%
YoY %	-7.19%	48.70%	2.10%	15.14%	0.16%	-48.59%	-	-
Horiz. %	83.54%	90.01%	60.53%	59.29%	51.49%	51.41%	100.00%	-
DY	4.29	4.51	2.83	2.71	2.36	2.40	3.85	7.45%
YoY %	-4.88%	59.36%	4.43%	14.83%	-1.67%	-37.66%	-	-
Horiz. %	111.43%	117.14%	73.51%	70.39%	61.30%	62.34%	100.00%	-
P/NAPS	0.64	0.63	1.03	1.10	1.28	1.32	0.00	-
YoY %	1.59%	-38.83%	-6.36%	-14.06%	-3.03%	0.00%	-	-
Horiz. %	48.48%	47.73%	78.03%	83.33%	96.97%	100.00%	-	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Price Multiplier on Announcement Date
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	0.74	0.89	0.95	1.36	1.43	1.52	0.79	-4.25%
YoY %	-16.85%	-6.32%	-30.15%	-4.90%	-5.92%	92.41%	-	-
Horiz. %	93.67%	112.66%	120.25%	172.15%	181.01%	192.41%	100.00%	-
P/EPS	4.79	5.54	5.36	7.31	7.80	8.26	4.88	-1.22%
YoY %	-13.54%	3.36%	-26.68%	-6.28%	-5.57%	69.26%	-	-
Horiz. %	98.16%	113.52%	109.84%	149.80%	159.84%	169.26%	100.00%	-
EY	20.89	18.05	18.65	13.67	12.83	12.11	20.51	1.22%
YoY %	15.73%	-3.22%	36.43%	6.55%	5.95%	-40.96%	-	-
Horiz. %	101.85%	88.01%	90.93%	66.65%	62.55%	59.04%	100.00%	-
DY	4.44	3.75	3.61	2.59	2.44	2.34	3.27	22.55%
YoY %	18.40%	3.88%	39.38%	6.15%	4.27%	-28.44%	-	-
Horiz. %	135.78%	114.68%	110.40%	79.20%	74.62%	71.56%	100.00%	-
P/NAPS	0.62	0.75	0.81	1.15	1.23	1.35	0.00	-
YoY %	-17.33%	-7.41%	-29.57%	-6.50%	-8.89%	0.00%	-	-
Horiz. %	45.93%	55.56%	60.00%	85.19%	91.11%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos