[GADANG] YoY Cumulative Quarter Result on 31-May-2018 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-May-2018 [#4]
Profit Trend
QoQ- 32.39%
YoY- -5.23%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 574,752 673,056 699,893 594,295 542,801 673,530 587,398 -0.36%
PBT 20,153 59,463 71,018 132,564 140,919 126,075 84,824 -21.28%
Tax -9,448 -23,122 -27,430 -37,310 -40,251 -31,373 -24,043 -14.40%
NP 10,705 36,341 43,588 95,254 100,668 94,702 60,781 -25.11%
-
NP to SH 10,249 36,125 43,486 95,122 100,376 94,767 59,620 -25.41%
-
Tax Rate 46.88% 38.88% 38.62% 28.14% 28.56% 24.88% 28.34% -
Total Cost 564,047 636,715 656,305 499,041 442,133 578,828 526,617 1.14%
-
Net Worth 822,708 820,231 734,510 698,382 615,604 189,774 380,823 13.68%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div 2,184 7,258 7,940 19,765 19,440 16,200 10,818 -23.38%
Div Payout % 21.31% 20.09% 18.26% 20.78% 19.37% 17.09% 18.15% -
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 822,708 820,231 734,510 698,382 615,604 189,774 380,823 13.68%
NOSH 728,060 728,060 661,720 661,720 648,005 231,432 216,377 22.38%
Ratio Analysis
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 1.86% 5.40% 6.23% 16.03% 18.55% 14.06% 10.35% -
ROE 1.25% 4.40% 5.92% 13.62% 16.31% 49.94% 15.66% -
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 78.94 92.72 105.77 90.20 83.76 291.03 271.47 -18.59%
EPS 1.41 4.98 6.57 14.44 15.49 16.84 27.79 -39.12%
DPS 0.30 1.00 1.20 3.00 3.00 7.00 5.00 -37.40%
NAPS 1.13 1.13 1.11 1.06 0.95 0.82 1.76 -7.11%
Adjusted Per Share Value based on latest NOSH - 661,720
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 71.77 84.04 87.39 74.21 67.78 84.10 73.35 -0.36%
EPS 1.28 4.51 5.43 11.88 12.53 11.83 7.44 -25.40%
DPS 0.27 0.91 0.99 2.47 2.43 2.02 1.35 -23.50%
NAPS 1.0273 1.0242 0.9171 0.872 0.7687 0.237 0.4755 13.68%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 0.39 0.505 0.86 0.665 1.25 2.08 1.46 -
P/RPS 0.49 0.54 0.81 0.74 1.49 0.71 0.54 -1.60%
P/EPS 27.70 10.15 13.09 4.61 8.07 5.08 5.30 31.70%
EY 3.61 9.86 7.64 21.71 12.39 19.69 18.87 -24.07%
DY 0.77 1.98 1.40 4.51 2.40 3.37 3.42 -21.98%
P/NAPS 0.35 0.45 0.77 0.63 1.32 2.54 0.83 -13.39%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 28/07/21 29/07/20 24/07/19 25/07/18 26/07/17 21/07/16 30/07/15 -
Price 0.375 0.42 0.91 0.80 1.28 2.33 1.44 -
P/RPS 0.48 0.45 0.86 0.89 1.53 0.80 0.53 -1.63%
P/EPS 26.64 8.44 13.85 5.54 8.26 5.69 5.23 31.13%
EY 3.75 11.85 7.22 18.05 12.10 17.57 19.13 -23.76%
DY 0.80 2.38 1.32 3.75 2.34 3.00 3.47 -21.67%
P/NAPS 0.33 0.37 0.82 0.75 1.35 2.84 0.82 -14.06%

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