[GADANG] YoY Annualized Quarter 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- 27.35%
YoY- 4.73%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 567,014 690,634 595,328 519,214 501,946 502,724 495,908 2.25%
PBT 15,670 72,150 90,628 126,904 117,696 102,748 50,392 -17.67%
Tax -7,686 -20,344 -23,628 -33,056 -28,586 -25,908 -13,730 -9.20%
NP 7,984 51,806 67,000 93,848 89,110 76,840 36,662 -22.41%
-
NP to SH 7,424 51,382 67,140 93,418 89,202 77,166 36,096 -23.15%
-
Tax Rate 49.05% 28.20% 26.07% 26.05% 24.29% 25.22% 27.25% -
Total Cost 559,030 638,828 528,328 425,366 412,836 425,884 459,246 3.32%
-
Net Worth 815,428 769,191 721,275 650,889 0 409,078 339,752 15.69%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 815,428 769,191 721,275 650,889 0 409,078 339,752 15.69%
NOSH 728,060 728,060 661,720 659,918 262,822 223,539 216,402 22.38%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 1.41% 7.50% 11.25% 18.08% 17.75% 15.28% 7.39% -
ROE 0.91% 6.68% 9.31% 14.35% 0.00% 18.86% 10.62% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 77.88 99.66 89.97 78.97 190.98 224.89 229.16 -16.44%
EPS 1.02 7.42 10.14 14.20 13.80 34.52 16.68 -37.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.09 0.99 0.00 1.83 1.57 -5.46%
Adjusted Per Share Value based on latest NOSH - 659,918
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 70.80 86.24 74.34 64.83 62.68 62.77 61.92 2.25%
EPS 0.93 6.42 8.38 11.66 11.14 9.64 4.51 -23.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0182 0.9604 0.9006 0.8127 0.00 0.5108 0.4242 15.69%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.41 0.68 0.545 1.09 0.94 1.87 1.56 -
P/RPS 0.53 0.68 0.61 1.38 0.49 0.83 0.68 -4.06%
P/EPS 40.21 9.17 5.37 7.67 2.77 5.42 9.35 27.49%
EY 2.49 10.90 18.62 13.04 36.11 18.46 10.69 -21.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.61 0.50 1.10 0.00 1.02 0.99 -15.11%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 27/01/21 22/01/20 23/01/19 24/01/18 25/01/17 21/01/16 16/01/15 -
Price 0.385 0.685 0.61 1.14 1.03 2.18 1.45 -
P/RPS 0.49 0.69 0.68 1.44 0.54 0.97 0.63 -4.09%
P/EPS 37.76 9.24 6.01 8.02 3.03 6.32 8.69 27.71%
EY 2.65 10.82 16.63 12.46 32.95 15.83 11.50 -21.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.62 0.56 1.15 0.00 1.19 0.92 -15.27%

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