[GADANG] YoY Cumulative Quarter Result on 31-Aug-2015 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- -65.01%
YoY- 118.75%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 129,149 116,740 103,851 149,382 133,358 113,451 47,268 18.22%
PBT 22,816 25,178 22,490 25,878 12,708 9,897 3,708 35.34%
Tax -6,278 -6,785 -5,868 -5,121 -3,066 -2,228 -704 43.98%
NP 16,538 18,393 16,622 20,757 9,642 7,669 3,004 32.86%
-
NP to SH 16,542 18,339 16,696 20,862 9,537 7,137 2,527 36.75%
-
Tax Rate 27.52% 26.95% 26.09% 19.79% 24.13% 22.51% 18.99% -
Total Cost 112,611 98,347 87,229 128,625 123,716 105,782 44,264 16.83%
-
Net Worth 721,275 644,165 516,904 405,951 339,525 269,357 252,699 19.09%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 721,275 644,165 516,904 405,951 339,525 269,357 252,699 19.09%
NOSH 661,720 657,311 258,452 217,086 216,258 196,611 197,421 22.32%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 12.81% 15.76% 16.01% 13.90% 7.23% 6.76% 6.36% -
ROE 2.29% 2.85% 3.23% 5.14% 2.81% 2.65% 1.00% -
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 19.52 17.76 40.18 68.81 61.67 57.70 23.94 -3.34%
EPS 2.50 2.79 2.58 9.61 4.41 3.63 1.28 11.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.98 2.00 1.87 1.57 1.37 1.28 -2.64%
Adjusted Per Share Value based on latest NOSH - 217,086
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 16.13 14.58 12.97 18.65 16.65 14.17 5.90 18.23%
EPS 2.07 2.29 2.08 2.60 1.19 0.89 0.32 36.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9006 0.8043 0.6454 0.5069 0.4239 0.3363 0.3155 19.09%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.70 1.25 2.87 1.20 1.77 0.84 0.57 -
P/RPS 3.59 7.04 7.14 1.74 2.87 1.46 2.38 7.08%
P/EPS 28.00 44.80 44.43 12.49 40.14 23.14 44.53 -7.43%
EY 3.57 2.23 2.25 8.01 2.49 4.32 2.25 7.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.28 1.44 0.64 1.13 0.61 0.45 6.04%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 19/10/18 25/10/17 27/10/16 29/10/15 28/10/14 24/10/13 29/10/12 -
Price 0.675 1.21 3.29 1.57 1.49 0.955 0.68 -
P/RPS 3.46 6.81 8.19 2.28 2.42 1.66 2.84 3.34%
P/EPS 27.00 43.37 50.93 16.34 33.79 26.31 53.13 -10.66%
EY 3.70 2.31 1.96 6.12 2.96 3.80 1.88 11.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.23 1.65 0.84 0.95 0.70 0.53 2.64%

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