Highlights

[GADANG] YoY 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?  YoY % Horiz. %

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 152,680 128,045 175,915 175,915 169,689 147,478 87,865 11.68%
  YoY % 19.24% -27.21% 0.00% 3.67% 15.06% 67.85% -
  Horiz. % 173.77% 145.73% 200.21% 200.21% 193.12% 167.85% 100.00%
PBT 35,809 37,048 34,903 34,903 26,855 27,964 5,151 47.34%
  YoY % -3.34% 6.15% 0.00% 29.97% -3.97% 442.88% -
  Horiz. % 695.19% 719.24% 677.60% 677.60% 521.36% 542.88% 100.00%
Tax -10,780 -11,045 -9,399 -9,399 -10,373 -9,189 -1,475 48.82%
  YoY % 2.40% -17.51% 0.00% 9.39% -12.88% -522.98% -
  Horiz. % 730.85% 748.81% 637.22% 637.22% 703.25% 622.98% 100.00%
NP 25,029 26,003 25,504 25,504 16,482 18,775 3,676 46.73%
  YoY % -3.75% 1.96% 0.00% 54.74% -12.21% 410.75% -
  Horiz. % 680.88% 707.37% 693.80% 693.80% 448.37% 510.75% 100.00%
NP to SH 25,143 25,789 25,111 25,111 16,168 19,227 3,615 47.36%
  YoY % -2.50% 2.70% 0.00% 55.31% -15.91% 431.87% -
  Horiz. % 695.52% 713.39% 694.63% 694.63% 447.25% 531.87% 100.00%
Tax Rate 30.10 % 29.81 % 26.93 % 26.93 % 38.63 % 32.86 % 28.64 % 1.00%
  YoY % 0.97% 10.69% 0.00% -30.29% 17.56% 14.73% -
  Horiz. % 105.10% 104.09% 94.03% 94.03% 134.88% 114.73% 100.00%
Total Cost 127,651 102,042 150,411 150,411 153,207 128,703 84,189 8.68%
  YoY % 25.10% -32.16% 0.00% -1.82% 19.04% 52.87% -
  Horiz. % 151.62% 121.21% 178.66% 178.66% 181.98% 152.87% 100.00%
Net Worth 677,738 0 433,796 - 357,124 290,960 265,230 20.63%
  YoY % 0.00% 0.00% 0.00% 0.00% 22.74% 9.70% -
  Horiz. % 255.53% 0.00% 163.55% 0.00% 134.65% 109.70% 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 0 433,796 - 357,124 290,960 265,230 20.63%
  YoY % 0.00% 0.00% 0.00% 0.00% 22.74% 9.70% -
  Horiz. % 255.53% 0.00% 163.55% 0.00% 134.65% 109.70% 100.00%
NOSH 657,999 389,561 223,606 249,364 216,439 196,595 196,467 27.33%
  YoY % 68.91% 74.22% -10.33% 15.21% 10.09% 0.07% -
  Horiz. % 334.92% 198.28% 113.81% 126.92% 110.17% 100.07% 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 16.39 % 20.31 % 14.50 % 14.50 % 9.71 % 12.73 % 4.18 % 31.41%
  YoY % -19.30% 40.07% 0.00% 49.33% -23.72% 204.55% -
  Horiz. % 392.11% 485.89% 346.89% 346.89% 232.30% 304.55% 100.00%
ROE 3.71 % - % 5.79 % - % 4.53 % 6.61 % 1.36 % 22.21%
  YoY % 0.00% 0.00% 0.00% 0.00% -31.47% 386.03% -
  Horiz. % 272.79% 0.00% 425.74% 0.00% 333.09% 486.03% 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 23.20 32.87 78.67 70.55 78.40 75.02 44.72 -12.29%
  YoY % -29.42% -58.22% 11.51% -10.01% 4.51% 67.75% -
  Horiz. % 51.88% 73.50% 175.92% 157.76% 175.31% 167.75% 100.00%
EPS 3.82 3.99 11.23 10.07 7.47 9.78 1.84 15.72%
  YoY % -4.26% -64.47% 11.52% 34.81% -23.62% 431.52% -
  Horiz. % 207.61% 216.85% 610.33% 547.28% 405.98% 531.52% 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 - 661,680
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 23.07 19.35 26.59 26.59 25.65 22.29 13.28 11.67%
  YoY % 19.22% -27.23% 0.00% 3.66% 15.07% 67.85% -
  Horiz. % 173.72% 145.71% 200.23% 200.23% 193.15% 167.85% 100.00%
EPS 3.80 3.90 3.80 3.80 2.44 2.91 0.55 47.16%
  YoY % -2.56% 2.63% 0.00% 55.74% -16.15% 429.09% -
  Horiz. % 690.91% 709.09% 690.91% 690.91% 443.64% 529.09% 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 1.0243 0.0000 0.6556 - 0.5397 0.4397 0.4008 20.63%
  YoY % 0.00% 0.00% 0.00% 0.00% 22.74% 9.71% -
  Horiz. % 255.56% 0.00% 163.57% 0.00% 134.66% 109.71% 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 4.57 3.29 2.63 2.92 1.94 1.57 1.36 27.41%
  YoY % 38.91% 25.10% -9.93% 50.52% 23.57% 15.44% -
  Horiz. % 336.03% 241.91% 193.38% 214.71% 142.65% 115.44% 100.00%
P/EPS 27.74 16.31 18.43 20.46 20.35 12.07 33.15 -3.50%
  YoY % 70.08% -11.50% -9.92% 0.54% 68.60% -63.59% -
  Horiz. % 83.68% 49.20% 55.60% 61.72% 61.39% 36.41% 100.00%
EY 3.60 6.13 5.43 4.89 4.91 8.29 3.02 3.57%
  YoY % -41.27% 12.89% 11.04% -0.41% -40.77% 174.50% -
  Horiz. % 119.21% 202.98% 179.80% 161.92% 162.58% 274.50% 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 3.58 3.86 2.58 0.00 1.95 2.52 1.43 20.13%
  YoY % -7.25% 49.61% 0.00% 0.00% -22.62% 76.22% -
  Horiz. % 250.35% 269.93% 180.42% 0.00% 136.36% 176.22% 100.00%
P/EPS 21.72 19.18 18.08 0.00 20.48 19.33 34.78 -8.98%
  YoY % 13.24% 6.08% 0.00% 0.00% 5.95% -44.42% -
  Horiz. % 62.45% 55.15% 51.98% 0.00% 58.88% 55.58% 100.00%
EY 4.60 5.21 5.53 0.00 4.88 5.17 2.88 9.81%
  YoY % -11.71% -5.79% 0.00% 0.00% -5.61% 79.51% -
  Horiz. % 159.72% 180.90% 192.01% 0.00% 169.44% 179.51% 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.
 


 

224  242  541  1193 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.095+0.01 
 PRESBHD 0.53+0.075 
 BORNOIL 0.05+0.005 
 HSI-C3W 0.35+0.03 
 DSONIC 0.44+0.005 
 HIBISCS 1.19-0.04 
 HSI-H4V 0.34-0.025 
 HSI-C3X 0.555+0.05 
 JKGLAND 0.075-0.005 
 PESONA 0.265+0.005 
Partners & Brokers