[GADANG] QoQ TTM 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- -1.89%
YoY- -8.52%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 699,893 684,996 632,351 606,703 594,294 576,071 551,930 17.17%
PBT 71,019 101,055 114,426 130,202 132,564 144,285 145,184 -37.94%
Tax -27,430 -30,734 -32,596 -36,802 -37,309 -42,221 -42,146 -24.91%
NP 43,589 70,321 81,830 93,400 95,255 102,064 103,038 -43.67%
-
NP to SH 43,488 70,143 81,984 93,326 95,123 101,839 102,485 -43.56%
-
Tax Rate 38.62% 30.41% 28.49% 28.27% 28.14% 29.26% 29.03% -
Total Cost 656,304 614,675 550,521 513,303 499,039 474,007 448,892 28.84%
-
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 19,765 19,765 19,765 19,429 19,429 -44.96%
Div Payout % 18.26% 28.18% 24.11% 21.18% 20.78% 19.08% 18.96% -
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 6.23% 10.27% 12.94% 15.39% 16.03% 17.72% 18.67% -
ROE 5.92% 9.55% 11.37% 12.94% 13.62% 15.03% 15.75% -
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 105.77 103.52 95.56 91.69 90.20 87.55 83.95 16.66%
EPS 6.57 10.60 12.39 14.10 14.44 15.48 15.59 -43.81%
DPS 1.20 3.00 3.00 3.00 3.00 3.00 2.96 -45.25%
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 87.39 85.53 78.96 75.76 74.21 71.93 68.92 17.16%
EPS 5.43 8.76 10.24 11.65 11.88 12.72 12.80 -43.57%
DPS 0.99 2.47 2.47 2.47 2.47 2.43 2.43 -45.07%
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 0.81 0.57 0.57 0.76 0.74 1.21 1.30 -27.07%
P/EPS 13.09 5.61 4.40 4.96 4.61 6.85 6.99 51.98%
EY 7.64 17.82 22.73 20.15 21.71 14.60 14.30 -34.18%
DY 1.40 5.04 5.50 4.29 4.51 2.83 2.71 -35.64%
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 0.86 0.87 0.64 0.74 0.89 0.95 1.36 -26.34%
P/EPS 13.85 8.49 4.92 4.79 5.54 5.36 7.31 53.17%
EY 7.22 11.78 20.31 20.89 18.05 18.65 13.67 -34.68%
DY 1.32 3.33 4.92 4.44 3.75 3.61 2.59 -36.22%
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
Be the first to like this. Showing 0 of 0 comments
Post a Comment