Highlights

[GADANG] YoY Cumulative 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 -     57.82%    YoY -     10.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 412,288 379,018 427,277 427,277 417,643 401,952 259,146 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 99,261 95,897 86,277 86,277 52,051 50,541 26,557 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 -27,308 -25,339 -22,353 -22,353 -17,238 -15,372 -7,552 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 71,953 70,558 63,924 63,924 34,813 35,169 19,005 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 71,852 70,389 63,694 63,694 34,216 34,634 18,386 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 340,335 308,460 363,353 363,353 382,830 366,783 240,141 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 10.60 % - % 14.44 % - % 9.58 % 11.90 % 6.93 % 8.87%
  YoY % 0.00% 0.00% 0.00% 0.00% -19.50% 71.72% -
  Horiz. % 152.96% 0.00% 208.37% 0.00% 138.24% 171.72% 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 62.66 97.35 187.90 171.40 192.98 204.38 131.79 -13.81%
  YoY % -35.63% -48.19% 9.63% -11.18% -5.58% 55.08% -
  Horiz. % 47.55% 73.87% 142.58% 130.06% 146.43% 155.08% 100.00%
EPS 10.92 10.89 28.01 25.55 15.81 17.61 9.35 3.15%
  YoY % 0.28% -61.12% 9.63% 61.61% -10.22% 88.34% -
  Horiz. % 116.79% 116.47% 299.57% 273.26% 169.09% 188.34% 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 62.31 57.28 64.57 64.57 63.11 60.74 39.16 9.73%
  YoY % 8.78% -11.29% 0.00% 2.31% 3.90% 55.11% -
  Horiz. % 159.12% 146.27% 164.89% 164.89% 161.16% 155.11% 100.00%
EPS 10.86 10.64 9.63 9.63 5.17 5.23 2.78 31.31%
  YoY % 2.07% 10.49% 0.00% 86.27% -1.15% 88.13% -
  Horiz. % 390.65% 382.73% 346.40% 346.40% 185.97% 188.13% 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 1.69 1.11 1.10 1.20 0.79 0.58 0.46 29.71%
  YoY % 52.25% 0.91% -8.33% 51.90% 36.21% 26.09% -
  Horiz. % 367.39% 241.30% 239.13% 260.87% 171.74% 126.09% 100.00%
P/EPS 9.71 5.97 7.39 8.06 9.61 6.70 6.52 8.29%
  YoY % 62.65% -19.22% -8.31% -16.13% 43.43% 2.76% -
  Horiz. % 148.93% 91.56% 113.34% 123.62% 147.39% 102.76% 100.00%
EY 10.30 16.74 13.53 12.40 10.40 14.92 15.33 -7.64%
  YoY % -38.47% 23.73% 9.11% 19.23% -30.29% -2.67% -
  Horiz. % 67.19% 109.20% 88.26% 80.89% 67.84% 97.33% 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 1.32 1.30 1.08 0.00 0.79 0.92 0.49 21.91%
  YoY % 1.54% 20.37% 0.00% 0.00% -14.13% 87.76% -
  Horiz. % 269.39% 265.31% 220.41% 0.00% 161.22% 187.76% 100.00%
P/EPS 7.60 7.02 7.25 0.00 9.68 10.73 6.84 2.13%
  YoY % 8.26% -3.17% 0.00% 0.00% -9.79% 56.87% -
  Horiz. % 111.11% 102.63% 105.99% 0.00% 141.52% 156.87% 100.00%
EY 13.16 14.24 13.80 0.00 10.33 9.32 14.61 -2.07%
  YoY % -7.58% 3.19% 0.00% 0.00% 10.84% -36.21% -
  Horiz. % 90.08% 97.47% 94.46% 0.00% 70.70% 63.79% 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.
 


 

435  291  528  629 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.43-0.015 
 MYEG 1.75+0.05 
 VC 0.08+0.005 
 MRCB 0.725+0.01 
 QES 0.32+0.01 
 HIBISCS 1.01+0.03 
 BORNOIL 0.0550.00 
 NOVAMSC 0.175+0.005 
 A50CHIN-H17 0.35-0.04 
 HSI-H4I 0.54-0.10 

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. Stocks on Radar - MyEG Services AmInvest Research Reports
5. 宜鼎营收标青 星洲日報/投資致富‧企業故事
Partners & Brokers