Highlights

[GADANG] QoQ 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?  QoQ % Horiz. %

Annualized 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 519,214 466,960 542,801 505,357 501,946 415,404 673,530 -15.91%
  QoQ % 11.19% -13.97% 7.41% 0.68% 20.83% -38.32% -
  Horiz. % 77.09% 69.33% 80.59% 75.03% 74.52% 61.68% 100.00%
PBT 126,904 100,712 140,919 127,862 117,696 89,960 126,075 0.44%
  QoQ % 26.01% -28.53% 10.21% 8.64% 30.83% -28.65% -
  Horiz. % 100.66% 79.88% 111.77% 101.42% 93.35% 71.35% 100.00%
Tax -33,056 -27,140 -40,251 -33,785 -28,586 -23,472 -31,373 3.54%
  QoQ % -21.80% 32.57% -19.14% -18.19% -21.79% 25.18% -
  Horiz. % 105.36% 86.51% 128.30% 107.69% 91.12% 74.82% 100.00%
NP 93,848 73,572 100,668 94,077 89,110 66,488 94,702 -0.60%
  QoQ % 27.56% -26.92% 7.01% 5.57% 34.02% -29.79% -
  Horiz. % 99.10% 77.69% 106.30% 99.34% 94.10% 70.21% 100.00%
NP to SH 93,418 73,356 100,376 93,852 89,202 66,784 94,767 -0.95%
  QoQ % 27.35% -26.92% 6.95% 5.21% 33.57% -29.53% -
  Horiz. % 98.58% 77.41% 105.92% 99.03% 94.13% 70.47% 100.00%
Tax Rate 26.05 % 26.95 % 28.56 % 26.42 % 24.29 % 26.09 % 24.88 % 3.11%
  QoQ % -3.34% -5.64% 8.10% 8.77% -6.90% 4.86% -
  Horiz. % 104.70% 108.32% 114.79% 106.19% 97.63% 104.86% 100.00%
Total Cost 425,366 393,388 442,133 411,280 412,836 348,916 578,828 -18.55%
  QoQ % 8.13% -11.02% 7.50% -0.38% 18.32% -39.72% -
  Horiz. % 73.49% 67.96% 76.38% 71.05% 71.32% 60.28% 100.00%
Net Worth 650,889 644,165 615,604 0 0 516,904 189,774 127.26%
  QoQ % 1.04% 4.64% 0.00% 0.00% 0.00% 172.38% -
  Horiz. % 342.98% 339.44% 324.39% 0.00% 0.00% 272.38% 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 - - 19,440 - - - 16,200 -
  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%
Div Payout % - % - % 19.37 % - % - % - % 17.09 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 113.34% 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 650,889 644,165 615,604 0 0 516,904 189,774 127.26%
  QoQ % 1.04% 4.64% 0.00% 0.00% 0.00% 172.38% -
  Horiz. % 342.98% 339.44% 324.39% 0.00% 0.00% 272.38% 100.00%
NOSH 657,464 657,311 648,005 389,319 262,822 258,452 231,432 100.46%
  QoQ % 0.02% 1.44% 66.45% 48.13% 1.69% 11.67% -
  Horiz. % 284.08% 284.02% 280.00% 168.22% 113.56% 111.67% 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 18.08 % 15.76 % 18.55 % 18.62 % 17.75 % 16.01 % 14.06 % 18.23%
  QoQ % 14.72% -15.04% -0.38% 4.90% 10.87% 13.87% -
  Horiz. % 128.59% 112.09% 131.93% 132.43% 126.24% 113.87% 100.00%
ROE 14.35 % 11.39 % 16.31 % - % - % 12.92 % 49.94 % -56.42%
  QoQ % 25.99% -30.17% 0.00% 0.00% 0.00% -74.13% -
  Horiz. % 28.73% 22.81% 32.66% 0.00% 0.00% 25.87% 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 78.97 71.04 83.76 129.81 190.98 160.73 291.03 -58.05%
  QoQ % 11.16% -15.19% -35.47% -32.03% 18.82% -44.77% -
  Horiz. % 27.13% 24.41% 28.78% 44.60% 65.62% 55.23% 100.00%
EPS 14.20 11.16 15.49 14.52 13.80 10.32 16.84 -10.74%
  QoQ % 27.24% -27.95% 6.68% 5.22% 33.72% -38.72% -
  Horiz. % 84.32% 66.27% 91.98% 86.22% 81.95% 61.28% 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 78.46 70.57 82.03 76.37 75.85 62.78 101.78 -15.91%
  QoQ % 11.18% -13.97% 7.41% 0.69% 20.82% -38.32% -
  Horiz. % 77.09% 69.34% 80.60% 75.03% 74.52% 61.68% 100.00%
EPS 14.12 11.09 15.17 14.18 13.48 10.09 14.32 -0.93%
  QoQ % 27.32% -26.90% 6.98% 5.19% 33.60% -29.54% -
  Horiz. % 98.60% 77.44% 105.94% 99.02% 94.13% 70.46% 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 0.9303 0.0000 0.0000 0.7812 0.2868 127.25%
  QoQ % 1.04% 4.64% 0.00% 0.00% 0.00% 172.38% -
  Horiz. % 342.96% 339.44% 324.37% 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 1.38 1.76 1.49 0.83 0.49 1.79 0.71 55.68%
  QoQ % -21.59% 18.12% 79.52% 69.39% -72.63% 152.11% -
  Horiz. % 194.37% 247.89% 209.86% 116.90% 69.01% 252.11% 100.00%
P/EPS 7.67 11.20 8.07 4.48 2.77 11.11 5.08 31.58%
  QoQ % -31.52% 38.79% 80.13% 61.73% -75.07% 118.70% -
  Horiz. % 150.98% 220.47% 158.86% 88.19% 54.53% 218.70% 100.00%
EY 13.04 8.93 12.39 22.32 36.11 9.00 19.69 -24.00%
  QoQ % 46.02% -27.93% -44.49% -38.19% 301.22% -54.29% -
  Horiz. % 66.23% 45.35% 62.93% 113.36% 183.39% 45.71% 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 1.44 1.70 1.53 0.98 0.54 2.05 0.80 47.92%
  QoQ % -15.29% 11.11% 56.12% 81.48% -73.66% 156.25% -
  Horiz. % 180.00% 212.50% 191.25% 122.50% 67.50% 256.25% 100.00%
P/EPS 8.02 10.84 8.26 5.27 3.03 12.73 5.69 25.69%
  QoQ % -26.01% 31.23% 56.74% 73.93% -76.20% 123.73% -
  Horiz. % 140.95% 190.51% 145.17% 92.62% 53.25% 223.73% 100.00%
EY 12.46 9.22 12.10 18.98 32.95 7.85 17.57 -20.46%
  QoQ % 35.14% -23.80% -36.25% -42.40% 319.75% -55.32% -
  Horiz. % 70.92% 52.48% 68.87% 108.03% 187.54% 44.68% 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.
 


 

210  127  473  1368 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.44+0.01 
 REACH-WA 0.10+0.01 
 VC 0.085+0.005 
 HIBISCS 1.03+0.02 
 NEXGRAM 0.02-0.005 
 QES 0.325+0.005 
 VELESTO 0.275-0.005 
 REACH 0.405+0.01 
 HSI-H4O 0.455-0.02 
 MYEG 1.77+0.02 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
3. 不打价格战.SCGM转型求成长 星洲日報/投資致富‧企業故事
4. 宜鼎营收标青 星洲日報/投資致富‧企業故事
5. 减PET塑料.增产10%.星狮9050万推无菌生产线 星洲日報/投資致富‧企業故事
Partners & Brokers