[GADANG] YoY Cumulative 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- 57.82%
YoY- 10.51%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Revenue 557,461 502,989 412,288 379,018 427,277 427,277 417,643 5.93%
PBT 52,927 67,753 99,261 95,897 86,277 86,277 52,051 0.33%
Tax -16,939 -20,733 -27,308 -25,339 -22,353 -22,353 -17,238 -0.34%
NP 35,988 47,020 71,953 70,558 63,924 63,924 34,813 0.66%
-
NP to SH 35,722 46,872 71,852 70,389 63,694 63,694 34,216 0.86%
-
Tax Rate 32.00% 30.60% 27.51% 26.42% 25.91% 25.91% 33.12% -
Total Cost 521,473 455,969 340,335 308,460 363,353 363,353 382,830 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 4.50% 6.38% 10.60% 0.00% 14.44% 0.00% 9.58% -
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 78.58 76.01 62.66 97.35 187.90 171.40 192.98 -16.43%
EPS 5.04 7.08 10.92 10.89 28.01 25.55 15.81 -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 69.61 62.81 51.48 47.33 53.35 53.35 52.15 5.93%
EPS 4.46 5.85 8.97 8.79 7.95 7.95 4.27 0.87%
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 0.73 0.78 1.69 1.11 1.10 1.20 0.79 -1.56%
P/EPS 11.32 8.40 9.71 5.97 7.39 8.06 9.61 3.32%
EY 8.83 11.90 10.30 16.74 13.53 12.40 10.40 -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 0.51 1.18 1.32 1.30 1.08 0.00 0.79 -8.37%
P/EPS 7.94 12.71 7.60 7.02 7.25 0.00 9.68 -3.88%
EY 12.59 7.87 13.16 14.24 13.80 0.00 10.33 4.03%
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