[GADANG] YoY TTM Result on 30-Nov-2016 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ- 2.85%
YoY- 25.74%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 747,546 632,351 551,930 674,382 590,806 538,426 439,659 9.24%
PBT 61,779 114,426 145,184 132,135 111,002 65,704 33,643 10.65%
Tax -25,787 -32,596 -42,146 -31,298 -30,132 -19,389 -11,914 13.72%
NP 35,992 81,830 103,038 100,837 80,870 46,315 21,729 8.77%
-
NP to SH 35,608 81,984 102,485 100,785 80,155 45,866 21,106 9.10%
-
Tax Rate 41.74% 28.49% 29.03% 23.69% 27.15% 29.51% 35.41% -
Total Cost 711,554 550,521 448,892 573,545 509,936 492,111 417,930 9.26%
-
Net Worth 769,191 721,275 650,889 0 223,467 340,006 269,759 19.07%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div 7,940 19,765 19,429 16,198 10,815 7,861 5,917 5.02%
Div Payout % 22.30% 24.11% 18.96% 16.07% 13.49% 17.14% 28.04% -
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 769,191 721,275 650,889 0 223,467 340,006 269,759 19.07%
NOSH 728,060 661,720 659,918 262,758 223,467 216,564 196,904 24.33%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 4.81% 12.94% 18.67% 14.95% 13.69% 8.60% 4.94% -
ROE 4.63% 11.37% 15.75% 0.00% 35.87% 13.49% 7.82% -
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 107.88 95.56 83.95 256.65 264.38 248.62 223.29 -11.41%
EPS 5.14 12.39 15.59 38.36 35.87 21.18 10.72 -11.52%
DPS 1.15 3.00 2.96 6.16 4.84 3.63 3.00 -14.76%
NAPS 1.11 1.09 0.99 0.00 1.00 1.57 1.37 -3.44%
Adjusted Per Share Value based on latest NOSH - 262,758
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 93.34 78.96 68.92 84.21 73.77 67.23 54.90 9.24%
EPS 4.45 10.24 12.80 12.58 10.01 5.73 2.64 9.08%
DPS 0.99 2.47 2.43 2.02 1.35 0.98 0.74 4.96%
NAPS 0.9604 0.9006 0.8127 0.00 0.279 0.4245 0.3368 19.07%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.68 0.545 1.09 0.94 1.87 1.56 1.00 -
P/RPS 0.63 0.57 1.30 0.37 0.71 0.63 0.45 5.76%
P/EPS 13.23 4.40 6.99 2.45 5.21 7.37 9.33 5.99%
EY 7.56 22.73 14.30 40.80 19.18 13.58 10.72 -5.65%
DY 1.69 5.50 2.71 6.56 2.59 2.33 3.00 -9.11%
P/NAPS 0.61 0.50 1.10 0.00 1.87 0.99 0.73 -2.94%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 22/01/20 23/01/19 24/01/18 25/01/17 21/01/16 16/01/15 23/01/14 -
Price 0.685 0.61 1.14 1.03 2.18 1.45 1.15 -
P/RPS 0.63 0.64 1.36 0.40 0.82 0.58 0.52 3.24%
P/EPS 13.33 4.92 7.31 2.69 6.08 6.85 10.73 3.68%
EY 7.50 20.31 13.67 37.24 16.45 14.61 9.32 -3.55%
DY 1.67 4.92 2.59 5.99 2.22 2.50 2.61 -7.16%
P/NAPS 0.62 0.56 1.15 0.00 2.18 0.92 0.84 -4.93%

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