[GADANG] QoQ TTM Result on 31-May-2018 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-May-2018 [#4]
Profit Trend
QoQ- -6.59%
YoY- -5.23%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 684,996 632,351 606,703 594,294 576,071 551,930 556,946 14.83%
PBT 101,055 114,426 130,202 132,564 144,285 145,184 143,007 -20.71%
Tax -30,734 -32,596 -36,802 -37,309 -42,221 -42,146 -40,568 -16.93%
NP 70,321 81,830 93,400 95,255 102,064 103,038 102,439 -22.23%
-
NP to SH 70,143 81,984 93,326 95,123 101,839 102,485 102,019 -22.15%
-
Tax Rate 30.41% 28.49% 28.27% 28.14% 29.26% 29.03% 28.37% -
Total Cost 614,675 550,521 513,303 499,039 474,007 448,892 454,507 22.36%
-
Net Worth 734,510 721,275 721,275 698,382 677,738 650,889 644,165 9.17%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div 19,765 19,765 19,765 19,765 19,429 19,429 19,429 1.15%
Div Payout % 28.18% 24.11% 21.18% 20.78% 19.08% 18.96% 19.04% -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 734,510 721,275 721,275 698,382 677,738 650,889 644,165 9.17%
NOSH 661,720 661,720 661,720 661,720 660,014 659,918 657,311 0.44%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 10.27% 12.94% 15.39% 16.03% 17.72% 18.67% 18.39% -
ROE 9.55% 11.37% 12.94% 13.62% 15.03% 15.75% 15.84% -
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 103.52 95.56 91.69 90.20 87.55 83.95 84.73 14.32%
EPS 10.60 12.39 14.10 14.44 15.48 15.59 15.52 -22.49%
DPS 3.00 3.00 3.00 3.00 3.00 2.96 2.96 0.90%
NAPS 1.11 1.09 1.09 1.06 1.03 0.99 0.98 8.68%
Adjusted Per Share Value based on latest NOSH - 661,720
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 85.53 78.96 75.76 74.21 71.93 68.92 69.54 14.83%
EPS 8.76 10.24 11.65 11.88 12.72 12.80 12.74 -22.15%
DPS 2.47 2.47 2.47 2.47 2.43 2.43 2.43 1.09%
NAPS 0.9171 0.9006 0.9006 0.872 0.8463 0.8127 0.8043 9.17%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.595 0.545 0.70 0.665 1.06 1.09 1.25 -
P/RPS 0.57 0.57 0.76 0.74 1.21 1.30 1.48 -47.15%
P/EPS 5.61 4.40 4.96 4.61 6.85 6.99 8.05 -21.44%
EY 17.82 22.73 20.15 21.71 14.60 14.30 12.42 27.29%
DY 5.04 5.50 4.29 4.51 2.83 2.71 2.36 66.06%
P/NAPS 0.54 0.50 0.64 0.63 1.03 1.10 1.28 -43.83%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 24/04/19 23/01/19 19/10/18 25/07/18 23/04/18 24/01/18 25/10/17 -
Price 0.90 0.61 0.675 0.80 0.83 1.14 1.21 -
P/RPS 0.87 0.64 0.74 0.89 0.95 1.36 1.43 -28.26%
P/EPS 8.49 4.92 4.79 5.54 5.36 7.31 7.80 5.83%
EY 11.78 20.31 20.89 18.05 18.65 13.67 12.83 -5.54%
DY 3.33 4.92 4.44 3.75 3.61 2.59 2.44 23.10%
P/NAPS 0.81 0.56 0.62 0.75 0.81 1.15 1.23 -24.36%

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