[GADANG] QoQ Annualized Quarter Result on 30-Nov-2016 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ- 33.57%
YoY- 15.6%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 466,960 542,801 505,357 501,946 415,404 673,530 569,702 -12.38%
PBT 100,712 140,919 127,862 117,696 89,960 126,075 115,036 -8.46%
Tax -27,140 -40,251 -33,785 -28,586 -23,472 -31,373 -29,804 -6.03%
NP 73,572 100,668 94,077 89,110 66,488 94,702 85,232 -9.31%
-
NP to SH 73,356 100,376 93,852 89,202 66,784 94,767 84,925 -9.27%
-
Tax Rate 26.95% 28.56% 26.42% 24.29% 26.09% 24.88% 25.91% -
Total Cost 393,388 442,133 411,280 412,836 348,916 578,828 484,470 -12.93%
-
Net Worth 644,165 615,604 0 0 516,904 189,774 441,150 28.61%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div - 19,440 - - - 16,200 - -
Div Payout % - 19.37% - - - 17.09% - -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 644,165 615,604 0 0 516,904 189,774 441,150 28.61%
NOSH 657,311 648,005 389,319 262,822 258,452 231,432 227,397 102.52%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 15.76% 18.55% 18.62% 17.75% 16.01% 14.06% 14.96% -
ROE 11.39% 16.31% 0.00% 0.00% 12.92% 49.94% 19.25% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 71.04 83.76 129.81 190.98 160.73 291.03 250.53 -56.73%
EPS 11.16 15.49 14.52 13.80 10.32 16.84 37.35 -55.20%
DPS 0.00 3.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 0.98 0.95 0.00 0.00 2.00 0.82 1.94 -36.49%
Adjusted Per Share Value based on latest NOSH - 262,758
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 64.14 74.55 69.41 68.94 57.06 92.51 78.25 -12.38%
EPS 10.08 13.79 12.89 12.25 9.17 13.02 11.66 -9.22%
DPS 0.00 2.67 0.00 0.00 0.00 2.23 0.00 -
NAPS 0.8848 0.8455 0.00 0.00 0.71 0.2607 0.6059 28.62%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 1.25 1.25 1.08 0.94 2.87 2.08 2.07 -
P/RPS 1.76 1.49 0.83 0.49 1.79 0.71 0.83 64.82%
P/EPS 11.20 8.07 4.48 2.77 11.11 5.08 5.54 59.67%
EY 8.93 12.39 22.32 36.11 9.00 19.69 18.04 -37.34%
DY 0.00 2.40 0.00 0.00 0.00 3.37 0.00 -
P/NAPS 1.28 1.32 0.00 0.00 1.44 2.54 1.07 12.65%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 25/10/17 26/07/17 19/04/17 25/01/17 27/10/16 21/07/16 28/04/16 -
Price 1.21 1.28 1.27 1.03 3.29 2.33 2.03 -
P/RPS 1.70 1.53 0.98 0.54 2.05 0.80 0.81 63.70%
P/EPS 10.84 8.26 5.27 3.03 12.73 5.69 5.44 58.15%
EY 9.22 12.10 18.98 32.95 7.85 17.57 18.40 -36.83%
DY 0.00 2.34 0.00 0.00 0.00 3.00 0.00 -
P/NAPS 1.23 1.35 0.00 0.00 1.65 2.84 1.05 11.09%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment