[GADANG] QoQ TTM 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- 11.13%
YoY- 66.08%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Revenue 626,512 674,382 703,176 701,305 597,032 597,032 590,806 4.80%
PBT 134,280 132,135 130,682 133,688 119,050 119,050 111,002 16.46%
Tax -32,944 -31,298 -32,274 -34,239 -29,158 -29,158 -30,132 7.40%
NP 101,336 100,837 98,408 99,449 89,892 89,892 80,870 19.79%
-
NP to SH 101,463 100,785 97,991 99,016 89,098 89,098 80,155 20.76%
-
Tax Rate 24.53% 23.69% 24.70% 25.61% 24.49% 24.49% 27.15% -
Total Cost 525,176 573,545 604,768 601,856 507,140 507,140 509,936 2.38%
-
Net Worth 0 0 516,904 189,750 433,796 0 223,467 -
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 16,198 16,198 16,198 10,815 10,815 10,815 38.17%
Div Payout % 15.96% 16.07% 16.53% 16.36% 12.14% 12.14% 13.49% -
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 0 223,467 -
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 16.17% 14.95% 13.99% 14.18% 15.06% 15.06% 13.69% -
ROE 0.00% 0.00% 18.96% 52.18% 20.54% 0.00% 35.87% -
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 160.82 256.65 272.07 303.07 267.00 239.42 264.38 -32.82%
EPS 26.05 38.36 37.91 42.79 39.85 35.73 35.87 -22.58%
DPS 4.16 6.16 6.27 7.00 4.84 4.34 4.84 -11.41%
NAPS 0.00 0.00 2.00 0.82 1.94 0.00 1.00 -
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 78.23 84.21 87.80 87.57 74.55 74.55 73.77 4.81%
EPS 12.67 12.58 12.24 12.36 11.13 11.13 10.01 20.75%
DPS 2.02 2.02 2.02 2.02 1.35 1.35 1.35 38.06%
NAPS 0.00 0.00 0.6454 0.2369 0.5417 0.00 0.279 -
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 0.67 0.37 1.05 0.69 0.78 0.86 0.71 -4.53%
P/EPS 4.15 2.45 7.57 4.86 5.20 5.77 5.21 -16.64%
EY 24.12 40.80 13.21 20.57 19.25 17.34 19.18 20.13%
DY 3.85 6.56 2.18 3.37 2.34 2.11 2.59 37.34%
P/NAPS 0.00 0.00 1.44 2.54 1.07 0.00 1.87 -
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 0.79 0.40 1.21 0.77 0.76 0.00 0.82 -2.93%
P/EPS 4.88 2.69 8.68 5.45 5.09 0.00 6.08 -16.13%
EY 20.51 37.24 11.52 18.36 19.63 0.00 16.45 19.31%
DY 3.27 5.99 1.90 3.00 2.38 0.00 2.22 36.34%
P/NAPS 0.00 0.00 1.65 2.84 1.05 0.00 2.18 -

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