[GADANG] YoY Cumulative Quarter Result on 30-Nov-2015 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
21-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- 84.94%
YoY- 113.78%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 297,664 259,607 250,973 251,362 247,954 254,474 171,281 9.64%
PBT 45,314 63,452 58,848 51,374 25,196 22,577 21,406 13.30%
Tax -11,814 -16,528 -14,293 -12,954 -6,865 -6,183 -6,077 11.71%
NP 33,500 46,924 44,555 38,420 18,331 16,394 15,329 13.91%
-
NP to SH 33,570 46,709 44,601 38,583 18,048 15,407 14,771 14.65%
-
Tax Rate 26.07% 26.05% 24.29% 25.22% 27.25% 27.39% 28.39% -
Total Cost 264,164 212,683 206,418 212,942 229,623 238,080 155,952 9.17%
-
Net Worth 721,275 650,889 0 409,078 339,752 269,573 261,590 18.40%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 721,275 650,889 0 409,078 339,752 269,573 261,590 18.40%
NOSH 661,720 659,918 262,822 223,539 216,402 196,768 196,684 22.39%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 11.25% 18.08% 17.75% 15.28% 7.39% 6.44% 8.95% -
ROE 4.65% 7.18% 0.00% 9.43% 5.31% 5.72% 5.65% -
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 44.98 39.49 95.49 112.45 114.58 129.33 87.08 -10.42%
EPS 5.07 7.10 6.90 17.26 8.34 7.83 7.51 -6.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.99 0.00 1.83 1.57 1.37 1.33 -3.26%
Adjusted Per Share Value based on latest NOSH - 223,467
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 37.17 32.42 31.34 31.39 30.96 31.77 21.39 9.64%
EPS 4.19 5.83 5.57 4.82 2.25 1.92 1.84 14.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9006 0.8127 0.00 0.5108 0.4242 0.3366 0.3266 18.40%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.545 1.09 0.94 1.87 1.56 1.00 0.61 -
P/RPS 1.21 2.76 0.98 1.66 1.36 0.77 0.70 9.54%
P/EPS 10.74 15.34 5.54 10.83 18.71 12.77 8.12 4.76%
EY 9.31 6.52 18.05 9.23 5.35 7.83 12.31 -4.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.10 0.00 1.02 0.99 0.73 0.46 1.39%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 23/01/19 24/01/18 25/01/17 21/01/16 16/01/15 23/01/14 29/01/13 -
Price 0.61 1.14 1.03 2.18 1.45 1.15 0.59 -
P/RPS 1.36 2.89 1.08 1.94 1.27 0.89 0.68 12.24%
P/EPS 12.02 16.05 6.07 12.63 17.39 14.69 7.86 7.33%
EY 8.32 6.23 16.48 7.92 5.75 6.81 12.73 -6.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.15 0.00 1.19 0.92 0.84 0.44 4.09%

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