Highlights

[GADANG] YoY Annualized 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 -     5.21%    YoY -     10.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 549,717 505,357 569,702 569,702 556,857 535,936 345,528 9.73%
  YoY % 8.78% -11.29% 0.00% 2.31% 3.90% 55.11% -
  Horiz. % 159.09% 146.26% 164.88% 164.88% 161.16% 155.11% 100.00%
PBT 132,348 127,862 115,036 115,036 69,401 67,388 35,409 30.15%
  YoY % 3.51% 11.15% 0.00% 65.75% 2.99% 90.31% -
  Horiz. % 373.77% 361.10% 324.87% 324.87% 196.00% 190.31% 100.00%
Tax -36,410 -33,785 -29,804 -29,804 -22,984 -20,496 -10,069 29.30%
  YoY % -7.77% -13.36% 0.00% -29.67% -12.14% -103.55% -
  Horiz. % 361.60% 335.53% 295.99% 295.99% 228.26% 203.55% 100.00%
NP 95,937 94,077 85,232 85,232 46,417 46,892 25,340 30.49%
  YoY % 1.98% 10.38% 0.00% 83.62% -1.01% 85.05% -
  Horiz. % 378.60% 371.26% 336.35% 336.35% 183.18% 185.05% 100.00%
NP to SH 95,802 93,852 84,925 84,925 45,621 46,178 24,514 31.32%
  YoY % 2.08% 10.51% 0.00% 86.15% -1.21% 88.37% -
  Horiz. % 390.80% 382.84% 346.43% 346.43% 186.10% 188.37% 100.00%
Tax Rate 27.51 % 26.42 % 25.91 % 25.91 % 33.12 % 30.41 % 28.44 % -0.66%
  YoY % 4.13% 1.97% 0.00% -21.77% 8.91% 6.93% -
  Horiz. % 96.73% 92.90% 91.10% 91.10% 116.46% 106.93% 100.00%
Total Cost 453,780 411,280 484,470 484,470 510,440 489,044 320,188 7.22%
  YoY % 10.33% -15.11% 0.00% -5.09% 4.38% 52.74% -
  Horiz. % 141.72% 128.45% 151.31% 151.31% 159.42% 152.74% 100.00%
Net Worth 677,738 0 441,150 - 357,092 291,075 265,466 20.61%
  YoY % 0.00% 0.00% 0.00% 0.00% 22.68% 9.65% -
  Horiz. % 255.30% 0.00% 166.18% 0.00% 134.52% 109.65% 100.00%
Dividend
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 677,738 0 441,150 - 357,092 291,075 265,466 20.61%
  YoY % 0.00% 0.00% 0.00% 0.00% 22.68% 9.65% -
  Horiz. % 255.30% 0.00% 166.18% 0.00% 134.52% 109.65% 100.00%
NOSH 657,999 389,319 227,397 249,291 216,419 196,672 196,641 27.31%
  YoY % 69.01% 71.21% -8.78% 15.19% 10.04% 0.02% -
  Horiz. % 334.62% 197.98% 115.64% 126.77% 110.06% 100.02% 100.00%
Ratio Analysis
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin 17.45 % 18.62 % 14.96 % 14.96 % 8.34 % 8.75 % 7.33 % 18.93%
  YoY % -6.28% 24.47% 0.00% 79.38% -4.69% 19.37% -
  Horiz. % 238.06% 254.02% 204.09% 204.09% 113.78% 119.37% 100.00%
ROE 14.14 % - % 19.25 % - % 12.78 % 15.86 % 9.23 % 8.90%
  YoY % 0.00% 0.00% 0.00% 0.00% -19.42% 71.83% -
  Horiz. % 153.20% 0.00% 208.56% 0.00% 138.46% 171.83% 100.00%
Per Share
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 83.54 129.81 250.53 228.53 257.30 272.50 175.71 -13.81%
  YoY % -35.64% -48.19% 9.63% -11.18% -5.58% 55.09% -
  Horiz. % 47.54% 73.88% 142.58% 130.06% 146.43% 155.09% 100.00%
EPS 14.56 14.52 37.35 34.07 21.08 23.48 12.47 3.15%
  YoY % 0.28% -61.12% 9.63% 61.62% -10.22% 88.29% -
  Horiz. % 116.76% 116.44% 299.52% 273.22% 169.05% 188.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0300 0.0000 1.9400 - 1.6500 1.4800 1.3500 -5.26%
  YoY % 0.00% 0.00% 0.00% 0.00% 11.49% 9.63% -
  Horiz. % 76.30% 0.00% 143.70% 0.00% 122.22% 109.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,720
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 83.07 76.37 86.09 86.09 84.15 80.99 52.22 9.72%
  YoY % 8.77% -11.29% 0.00% 2.31% 3.90% 55.09% -
  Horiz. % 159.08% 146.25% 164.86% 164.86% 161.15% 155.09% 100.00%
EPS 14.48 14.18 12.83 12.83 6.89 6.98 3.70 31.36%
  YoY % 2.12% 10.52% 0.00% 86.21% -1.29% 88.65% -
  Horiz. % 391.35% 383.24% 346.76% 346.76% 186.22% 188.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0242 0.0000 0.6667 - 0.5396 0.4399 0.4012 20.60%
  YoY % 0.00% 0.00% 0.00% 0.00% 22.66% 9.65% -
  Horiz. % 255.28% 0.00% 166.18% 0.00% 134.50% 109.65% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 28/02/14 28/02/13 -
Price 1.0600 1.0800 2.0700 2.0600 1.5200 1.1800 0.6100 -
P/RPS 1.27 0.83 0.83 0.90 0.59 0.43 0.35 29.39%
  YoY % 53.01% 0.00% -7.78% 52.54% 37.21% 22.86% -
  Horiz. % 362.86% 237.14% 237.14% 257.14% 168.57% 122.86% 100.00%
P/EPS 7.28 4.48 5.54 6.05 7.21 5.03 4.89 8.28%
  YoY % 62.50% -19.13% -8.43% -16.09% 43.34% 2.86% -
  Horiz. % 148.88% 91.62% 113.29% 123.72% 147.44% 102.86% 100.00%
EY 13.74 22.32 18.04 16.54 13.87 19.90 20.44 -7.63%
  YoY % -38.44% 23.73% 9.07% 19.25% -30.30% -2.64% -
  Horiz. % 67.22% 109.20% 88.26% 80.92% 67.86% 97.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.03 0.00 1.07 0.00 0.92 0.80 0.45 18.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 15.00% 77.78% -
  Horiz. % 228.89% 0.00% 237.78% 0.00% 204.44% 177.78% 100.00%
Price Multiplier on Announcement Date
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 23/04/18 19/04/17 28/04/16 - 23/04/15 24/04/14 24/04/13 -
Price 0.8300 1.2700 2.0300 0.0000 1.5300 1.8900 0.6400 -
P/RPS 0.99 0.98 0.81 0.00 0.59 0.69 0.36 22.41%
  YoY % 1.02% 20.99% 0.00% 0.00% -14.49% 91.67% -
  Horiz. % 275.00% 272.22% 225.00% 0.00% 163.89% 191.67% 100.00%
P/EPS 5.70 5.27 5.44 0.00 7.26 8.05 5.13 2.13%
  YoY % 8.16% -3.13% 0.00% 0.00% -9.81% 56.92% -
  Horiz. % 111.11% 102.73% 106.04% 0.00% 141.52% 156.92% 100.00%
EY 17.54 18.98 18.40 0.00 13.78 12.42 19.48 -2.08%
  YoY % -7.59% 3.15% 0.00% 0.00% 10.95% -36.24% -
  Horiz. % 90.04% 97.43% 94.46% 0.00% 70.74% 63.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.81 0.00 1.05 0.00 0.93 1.28 0.47 11.49%
  YoY % 0.00% 0.00% 0.00% 0.00% -27.34% 172.34% -
  Horiz. % 172.34% 0.00% 223.40% 0.00% 197.87% 272.34% 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.
 


 

378  336  509  986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KRETAM 0.46-0.235 
 IRIS 0.155+0.02 
 SAPNRG 0.63-0.02 
 BARAKAH 0.185+0.01 
 GBGAQRS-WA 0.07+0.005 
 MYEG 0.9650.00 
 CUSCAPI 0.240.00 
 UCREST 0.340.00 
 TDM 0.28+0.01 
 YTL 1.07+0.01 
Partners & Brokers