[GADANG] YoY Cumulative Quarter Result on 31-May-2017 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-May-2017 [#4]
Profit Trend
QoQ- 42.6%
YoY- 5.92%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 673,056 699,893 594,295 542,801 673,530 587,398 544,946 3.57%
PBT 59,463 71,018 132,564 140,919 126,075 84,824 63,085 -0.97%
Tax -23,122 -27,430 -37,310 -40,251 -31,373 -24,043 -18,707 3.59%
NP 36,341 43,588 95,254 100,668 94,702 60,781 44,378 -3.27%
-
NP to SH 36,125 43,486 95,122 100,376 94,767 59,620 43,225 -2.94%
-
Tax Rate 38.88% 38.62% 28.14% 28.56% 24.88% 28.34% 29.65% -
Total Cost 636,715 656,305 499,041 442,133 578,828 526,617 500,568 4.08%
-
Net Worth 820,231 734,510 698,382 615,604 189,774 380,823 299,033 18.29%
Dividend
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div 7,258 7,940 19,765 19,440 16,200 10,818 7,869 -1.33%
Div Payout % 20.09% 18.26% 20.78% 19.37% 17.09% 18.15% 18.21% -
Equity
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 820,231 734,510 698,382 615,604 189,774 380,823 299,033 18.29%
NOSH 728,060 661,720 661,720 648,005 231,432 216,377 196,732 24.34%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin 5.40% 6.23% 16.03% 18.55% 14.06% 10.35% 8.14% -
ROE 4.40% 5.92% 13.62% 16.31% 49.94% 15.66% 14.45% -
Per Share
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 92.72 105.77 90.20 83.76 291.03 271.47 277.00 -16.65%
EPS 4.98 6.57 14.44 15.49 16.84 27.79 21.98 -21.90%
DPS 1.00 1.20 3.00 3.00 7.00 5.00 4.00 -20.61%
NAPS 1.13 1.11 1.06 0.95 0.82 1.76 1.52 -4.81%
Adjusted Per Share Value based on latest NOSH - 647,645
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 84.04 87.39 74.21 67.78 84.10 73.35 68.04 3.57%
EPS 4.51 5.43 11.88 12.53 11.83 7.44 5.40 -2.95%
DPS 0.91 0.99 2.47 2.43 2.02 1.35 0.98 -1.22%
NAPS 1.0242 0.9171 0.872 0.7687 0.237 0.4755 0.3734 18.29%
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 0.505 0.86 0.665 1.25 2.08 1.46 1.66 -
P/RPS 0.54 0.81 0.74 1.49 0.71 0.54 0.60 -1.73%
P/EPS 10.15 13.09 4.61 8.07 5.08 5.30 7.56 5.02%
EY 9.86 7.64 21.71 12.39 19.69 18.87 13.24 -4.78%
DY 1.98 1.40 4.51 2.40 3.37 3.42 2.41 -3.21%
P/NAPS 0.45 0.77 0.63 1.32 2.54 0.83 1.09 -13.69%
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/07/20 24/07/19 25/07/18 26/07/17 21/07/16 30/07/15 24/07/14 -
Price 0.42 0.91 0.80 1.28 2.33 1.44 2.01 -
P/RPS 0.45 0.86 0.89 1.53 0.80 0.53 0.73 -7.73%
P/EPS 8.44 13.85 5.54 8.26 5.69 5.23 9.15 -1.33%
EY 11.85 7.22 18.05 12.10 17.57 19.13 10.93 1.35%
DY 2.38 1.32 3.75 2.34 3.00 3.47 1.99 3.02%
P/NAPS 0.37 0.82 0.75 1.35 2.84 0.82 1.32 -19.08%

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