[GADANG] YoY Annualized Quarter Result on 28-Feb-2017 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
19-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
28-Feb-2017 [#3]
Profit Trend
QoQ- 5.21%
YoY- 10.51%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Revenue 743,281 670,652 549,717 505,357 569,702 569,702 556,857 5.93%
PBT 70,569 90,337 132,348 127,862 115,036 115,036 69,401 0.33%
Tax -22,585 -27,644 -36,410 -33,785 -29,804 -29,804 -22,984 -0.34%
NP 47,984 62,693 95,937 94,077 85,232 85,232 46,417 0.66%
-
NP to SH 47,629 62,496 95,802 93,852 84,925 84,925 45,621 0.86%
-
Tax Rate 32.00% 30.60% 27.51% 26.42% 25.91% 25.91% 33.12% -
Total Cost 695,297 607,958 453,780 411,280 484,470 484,470 510,440 6.36%
-
Net Worth 794,500 734,510 677,738 0 441,150 0 357,092 17.32%
Dividend
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Net Worth 794,500 734,510 677,738 0 441,150 0 357,092 17.32%
NOSH 728,060 661,720 660,014 389,319 227,397 249,291 216,419 27.42%
Ratio Analysis
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
NP Margin 6.46% 9.35% 17.45% 18.62% 14.96% 14.96% 8.34% -
ROE 5.99% 8.51% 14.14% 0.00% 19.25% 0.00% 12.78% -
Per Share
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 104.78 101.35 83.54 129.81 250.53 228.53 257.30 -16.42%
EPS 6.72 9.44 14.56 14.52 37.35 34.07 21.08 -20.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.03 0.00 1.94 0.00 1.65 -7.44%
Adjusted Per Share Value based on latest NOSH - 389,561
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 92.81 83.74 68.64 63.10 71.14 71.14 69.53 5.93%
EPS 5.95 7.80 11.96 11.72 10.60 10.60 5.70 0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.992 0.9171 0.8463 0.00 0.5508 0.00 0.4459 17.32%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 -
Price 0.57 0.595 1.06 1.08 2.07 2.06 1.52 -
P/RPS 0.54 0.59 1.27 0.83 0.83 0.90 0.59 -1.75%
P/EPS 8.49 6.30 7.28 4.48 5.54 6.05 7.21 3.31%
EY 11.78 15.87 13.74 22.32 18.04 16.54 13.87 -3.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 1.03 0.00 1.07 0.00 0.92 -11.11%
Price Multiplier on Announcement Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 14/05/20 24/04/19 23/04/18 19/04/17 28/04/16 - 23/04/15 -
Price 0.40 0.90 0.83 1.27 2.03 0.00 1.53 -
P/RPS 0.38 0.89 0.99 0.98 0.81 0.00 0.59 -8.41%
P/EPS 5.96 9.53 5.70 5.27 5.44 0.00 7.26 -3.86%
EY 16.79 10.49 17.54 18.98 18.40 0.00 13.78 4.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.81 0.81 0.00 1.05 0.00 0.93 -17.27%

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