[GADANG] YoY TTM Result on 29-Feb-2016 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
29-Feb-2016 [#3]
Profit Trend
QoQ-0.0%
YoY- 108.14%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 684,996 576,071 626,512 597,032 560,637 499,272 335,675 12.61%
PBT 101,055 144,285 134,280 119,050 64,595 56,456 35,414 19.08%
Tax -30,734 -42,221 -32,944 -29,158 -20,573 -19,628 -8,375 24.18%
NP 70,321 102,064 101,336 89,892 44,022 36,828 27,039 17.26%
-
NP to SH 70,143 101,839 101,463 89,098 42,807 36,718 27,572 16.83%
-
Tax Rate 30.41% 29.26% 24.53% 24.49% 31.85% 34.77% 23.65% -
Total Cost 614,675 474,007 525,176 507,140 516,615 462,444 308,636 12.16%
-
Net Worth 734,510 677,738 0 433,796 357,124 290,960 265,230 18.49%
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Div 19,765 19,429 16,198 10,815 7,861 5,917 3,931 30.87%
Div Payout % 28.18% 19.08% 15.96% 12.14% 18.37% 16.11% 14.26% -
Equity
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 734,510 677,738 0 433,796 357,124 290,960 265,230 18.49%
NOSH 661,720 660,014 389,561 223,606 216,439 196,595 196,467 22.42%
Ratio Analysis
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin 10.27% 17.72% 16.17% 15.06% 7.85% 7.38% 8.06% -
ROE 9.55% 15.03% 0.00% 20.54% 11.99% 12.62% 10.40% -
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 103.52 87.55 160.82 267.00 259.03 253.96 170.86 -8.00%
EPS 10.60 15.48 26.05 39.85 19.78 18.68 14.03 -4.56%
DPS 3.00 3.00 4.16 4.84 3.63 3.00 2.00 6.98%
NAPS 1.11 1.03 0.00 1.94 1.65 1.48 1.35 -3.20%
Adjusted Per Share Value based on latest NOSH - 223,606
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 85.53 71.93 78.23 74.55 70.00 62.34 41.91 12.61%
EPS 8.76 12.72 12.67 11.13 5.35 4.58 3.44 16.84%
DPS 2.47 2.43 2.02 1.35 0.98 0.74 0.49 30.92%
NAPS 0.9171 0.8463 0.00 0.5417 0.4459 0.3633 0.3312 18.49%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.595 1.06 1.08 2.07 1.52 1.18 0.61 -
P/RPS 0.57 1.21 0.67 0.78 0.59 0.46 0.36 7.95%
P/EPS 5.61 6.85 4.15 5.20 7.69 6.32 4.35 4.32%
EY 17.82 14.60 24.12 19.25 13.01 15.83 23.01 -4.16%
DY 5.04 2.83 3.85 2.34 2.39 2.54 3.28 7.41%
P/NAPS 0.54 1.03 0.00 1.07 0.92 0.80 0.45 3.08%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 24/04/19 23/04/18 19/04/17 28/04/16 23/04/15 24/04/14 24/04/13 -
Price 0.90 0.83 1.27 2.03 1.53 1.89 0.64 -
P/RPS 0.87 0.95 0.79 0.76 0.59 0.74 0.37 15.30%
P/EPS 8.49 5.36 4.88 5.09 7.74 10.12 4.56 10.90%
EY 11.78 18.65 20.51 19.63 12.93 9.88 21.93 -9.83%
DY 3.33 3.61 3.27 2.38 2.37 1.59 3.13 1.03%
P/NAPS 0.81 0.81 0.00 1.05 0.93 1.28 0.47 9.49%

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