Highlights

[GADANG] QoQ Quarter Result on 2017-02-28 [#3]

Stock [GADANG]: GADANG HOLDINGS BHD
Announcement Date 19-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 28-Feb-2017  [#3]
Profit Trend QoQ -     -7.58%    YoY -     2.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 142,867 116,740 163,784 128,045 147,121 103,851 247,495 -30.65%
  QoQ % 22.38% -28.72% 27.91% -12.97% 41.67% -58.04% -
  Horiz. % 57.73% 47.17% 66.18% 51.74% 59.44% 41.96% 100.00%
PBT 38,275 25,178 45,023 37,048 36,356 22,490 38,386 -0.19%
  QoQ % 52.02% -44.08% 21.53% 1.90% 61.65% -41.41% -
  Horiz. % 99.71% 65.59% 117.29% 96.51% 94.71% 58.59% 100.00%
Tax -9,743 -6,785 -14,913 -11,045 -8,423 -5,868 -7,608 17.91%
  QoQ % -43.60% 54.50% -35.02% -31.13% -43.54% 22.87% -
  Horiz. % 128.06% 89.18% 196.02% 145.18% 110.71% 77.13% 100.00%
NP 28,532 18,393 30,110 26,003 27,933 16,622 30,778 -4.92%
  QoQ % 55.12% -38.91% 15.79% -6.91% 68.05% -45.99% -
  Horiz. % 92.70% 59.76% 97.83% 84.49% 90.76% 54.01% 100.00%
NP to SH 28,371 18,339 29,986 25,789 27,905 16,696 31,073 -5.88%
  QoQ % 54.70% -38.84% 16.27% -7.58% 67.14% -46.27% -
  Horiz. % 91.30% 59.02% 96.50% 82.99% 89.80% 53.73% 100.00%
Tax Rate 25.46 % 26.95 % 33.12 % 29.81 % 23.17 % 26.09 % 19.82 % 18.15%
  QoQ % -5.53% -18.63% 11.10% 28.66% -11.19% 31.63% -
  Horiz. % 128.46% 135.97% 167.10% 150.40% 116.90% 131.63% 100.00%
Total Cost 114,335 98,347 133,674 102,042 119,188 87,229 216,717 -34.68%
  QoQ % 16.26% -26.43% 31.00% -14.39% 36.64% -59.75% -
  Horiz. % 52.76% 45.38% 61.68% 47.09% 55.00% 40.25% 100.00%
Net Worth 650,889 644,165 615,263 0 0 516,904 189,750 127.28%
  QoQ % 1.04% 4.70% 0.00% 0.00% 0.00% 172.41% -
  Horiz. % 343.02% 339.48% 324.25% 0.00% 0.00% 272.41% 100.00%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div - - 19,429 - - - 16,198 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.95% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 64.79 % - % - % - % 52.13 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 124.29% 0.00% 0.00% 0.00% 100.00%
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 650,889 644,165 615,263 0 0 516,904 189,750 127.28%
  QoQ % 1.04% 4.70% 0.00% 0.00% 0.00% 172.41% -
  Horiz. % 343.02% 339.48% 324.25% 0.00% 0.00% 272.41% 100.00%
NOSH 657,464 657,311 647,645 389,561 262,758 258,452 231,403 100.47%
  QoQ % 0.02% 1.49% 66.25% 48.26% 1.67% 11.69% -
  Horiz. % 284.12% 284.05% 279.88% 168.35% 113.55% 111.69% 100.00%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 19.97 % 15.76 % 18.38 % 20.31 % 18.99 % 16.01 % 12.44 % 37.06%
  QoQ % 26.71% -14.25% -9.50% 6.95% 18.61% 28.70% -
  Horiz. % 160.53% 126.69% 147.75% 163.26% 152.65% 128.70% 100.00%
ROE 4.36 % 2.85 % 4.87 % - % - % 3.23 % 16.38 % -58.59%
  QoQ % 52.98% -41.48% 0.00% 0.00% 0.00% -80.28% -
  Horiz. % 26.62% 17.40% 29.73% 0.00% 0.00% 19.72% 100.00%
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 21.73 17.76 25.29 32.87 55.99 40.18 106.95 -65.41%
  QoQ % 22.35% -29.77% -23.06% -41.29% 39.35% -62.43% -
  Horiz. % 20.32% 16.61% 23.65% 30.73% 52.35% 37.57% 100.00%
EPS 4.32 2.79 4.63 3.99 4.32 2.58 5.52 -15.06%
  QoQ % 54.84% -39.74% 16.04% -7.64% 67.44% -53.26% -
  Horiz. % 78.26% 50.54% 83.88% 72.28% 78.26% 46.74% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 7.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 42.86% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9900 0.9800 0.9500 0.0000 0.0000 2.0000 0.8200 13.37%
  QoQ % 1.02% 3.16% 0.00% 0.00% 0.00% 143.90% -
  Horiz. % 120.73% 119.51% 115.85% 0.00% 0.00% 243.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,720
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 21.59 17.64 24.75 19.35 22.23 15.69 37.40 -30.65%
  QoQ % 22.39% -28.73% 27.91% -12.96% 41.68% -58.05% -
  Horiz. % 57.73% 47.17% 66.18% 51.74% 59.44% 41.95% 100.00%
EPS 4.29 2.77 4.53 3.90 4.22 2.52 4.70 -5.90%
  QoQ % 54.87% -38.85% 16.15% -7.58% 67.46% -46.38% -
  Horiz. % 91.28% 58.94% 96.38% 82.98% 89.79% 53.62% 100.00%
DPS 0.00 0.00 2.94 0.00 0.00 0.00 2.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9836 0.9735 0.9298 0.0000 0.0000 0.7812 0.2868 127.25%
  QoQ % 1.04% 4.70% 0.00% 0.00% 0.00% 172.38% -
  Horiz. % 342.96% 339.44% 324.20% 0.00% 0.00% 272.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 1.0900 1.2500 1.2500 1.0800 0.9400 2.8700 2.0800 -
P/RPS 5.02 7.04 4.94 3.29 1.68 7.14 1.94 88.37%
  QoQ % -28.69% 42.51% 50.15% 95.83% -76.47% 268.04% -
  Horiz. % 258.76% 362.89% 254.64% 169.59% 86.60% 368.04% 100.00%
P/EPS 25.26 44.80 27.00 16.31 8.85 44.43 15.49 38.50%
  QoQ % -43.62% 65.93% 65.54% 84.29% -80.08% 186.83% -
  Horiz. % 163.07% 289.22% 174.31% 105.29% 57.13% 286.83% 100.00%
EY 3.96 2.23 3.70 6.13 11.30 2.25 6.46 -27.82%
  QoQ % 77.58% -39.73% -39.64% -45.75% 402.22% -65.17% -
  Horiz. % 61.30% 34.52% 57.28% 94.89% 174.92% 34.83% 100.00%
DY 0.00 0.00 2.40 0.00 0.00 0.00 3.37 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 71.22% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.10 1.28 1.32 0.00 0.00 1.44 2.54 -42.73%
  QoQ % -14.06% -3.03% 0.00% 0.00% 0.00% -43.31% -
  Horiz. % 43.31% 50.39% 51.97% 0.00% 0.00% 56.69% 100.00%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 24/01/18 25/10/17 26/07/17 19/04/17 25/01/17 27/10/16 21/07/16 -
Price 1.1400 1.2100 1.2800 1.2700 1.0300 3.2900 2.3300 -
P/RPS 5.25 6.81 5.06 3.86 1.84 8.19 2.18 79.57%
  QoQ % -22.91% 34.58% 31.09% 109.78% -77.53% 275.69% -
  Horiz. % 240.83% 312.39% 232.11% 177.06% 84.40% 375.69% 100.00%
P/EPS 26.42 43.37 27.65 19.18 9.70 50.93 17.35 32.33%
  QoQ % -39.08% 56.85% 44.16% 97.73% -80.95% 193.54% -
  Horiz. % 152.28% 249.97% 159.37% 110.55% 55.91% 293.54% 100.00%
EY 3.79 2.31 3.62 5.21 10.31 1.96 5.76 -24.33%
  QoQ % 64.07% -36.19% -30.52% -49.47% 426.02% -65.97% -
  Horiz. % 65.80% 40.10% 62.85% 90.45% 178.99% 34.03% 100.00%
DY 0.00 0.00 2.34 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 78.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.15 1.23 1.35 0.00 0.00 1.65 2.84 -45.24%
  QoQ % -6.50% -8.89% 0.00% 0.00% 0.00% -41.90% -
  Horiz. % 40.49% 43.31% 47.54% 0.00% 0.00% 58.10% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

164  162  487  1396 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.03+0.065 
 NOVAMSC 0.145+0.01 
 HSI-H4B 0.345+0.06 
 HSI-H4A 0.20+0.07 
 SAPNRG 0.625-0.005 
 KRETAM 0.47+0.01 
 HSI-C3E 0.255-0.05 
 PWORTH 0.25+0.01 
 HSI-C3K 0.37-0.07 
 HSI-C3H 0.455-0.165 

TOP ARTICLES

1. 1Q18 Results Wrap - Latest Stock Picks! KL Trader Investment Research Articles
2. PublicInvest Research Headlines - 18 Jun 2018 PublicInvest Research
3. StockAlliance - OCNCASH the undershine OCEAN StockAlliance Smells Of Money
4. RHB Top 20 Small Cap Jewel for MY, SG and HK TRV Stock News & Articles
5. TCapital Group - HUAAN TCapital Group Stock Sharing Knowledge
Partners & Brokers