[GADANG] QoQ Annualized Quarter Result on 30-Nov-2018 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
30-Nov-2018 [#2]
Profit Trend
QoQ- 1.47%
YoY- -28.13%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 590,396 699,893 670,652 595,328 516,596 594,295 549,717 4.86%
PBT 83,952 71,018 90,337 90,628 91,264 132,564 132,348 -26.11%
Tax -24,136 -27,430 -27,644 -23,628 -25,112 -37,310 -36,410 -23.91%
NP 59,816 43,588 62,693 67,000 66,152 95,254 95,937 -26.95%
-
NP to SH 59,380 43,486 62,496 67,140 66,168 95,122 95,802 -27.24%
-
Tax Rate 28.75% 38.62% 30.60% 26.07% 27.52% 28.14% 27.51% -
Total Cost 530,580 656,305 607,958 528,328 450,444 499,041 453,780 10.95%
-
Net Worth 750,832 734,510 734,510 721,275 721,275 698,382 677,738 7.04%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div - 7,940 - - - 19,765 - -
Div Payout % - 18.26% - - - 20.78% - -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 750,832 734,510 734,510 721,275 721,275 698,382 677,738 7.04%
NOSH 728,060 661,720 661,720 661,720 661,720 661,720 660,014 6.74%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 10.13% 6.23% 9.35% 11.25% 12.81% 16.03% 17.45% -
ROE 7.91% 5.92% 8.51% 9.31% 9.17% 13.62% 14.14% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 87.28 105.77 101.35 89.97 78.07 90.20 83.54 2.95%
EPS 8.76 6.57 9.44 10.14 10.00 14.44 14.56 -28.66%
DPS 0.00 1.20 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.11 1.11 1.11 1.09 1.09 1.06 1.03 5.09%
Adjusted Per Share Value based on latest NOSH - 661,720
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 81.09 96.13 92.11 81.77 70.96 81.63 75.50 4.86%
EPS 8.16 5.97 8.58 9.22 9.09 13.07 13.16 -27.22%
DPS 0.00 1.09 0.00 0.00 0.00 2.71 0.00 -
NAPS 1.0313 1.0089 1.0089 0.9907 0.9907 0.9592 0.9309 7.04%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.695 0.86 0.595 0.545 0.70 0.665 1.06 -
P/RPS 0.80 0.81 0.59 0.61 0.90 0.74 1.27 -26.45%
P/EPS 7.92 13.09 6.30 5.37 7.00 4.61 7.28 5.76%
EY 12.63 7.64 15.87 18.62 14.28 21.71 13.74 -5.44%
DY 0.00 1.40 0.00 0.00 0.00 4.51 0.00 -
P/NAPS 0.63 0.77 0.54 0.50 0.64 0.63 1.03 -27.87%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 23/10/19 24/07/19 24/04/19 23/01/19 19/10/18 25/07/18 23/04/18 -
Price 0.66 0.91 0.90 0.61 0.675 0.80 0.83 -
P/RPS 0.76 0.86 0.89 0.68 0.86 0.89 0.99 -16.11%
P/EPS 7.52 13.85 9.53 6.01 6.75 5.54 5.70 20.22%
EY 13.30 7.22 10.49 16.63 14.81 18.05 17.54 -16.80%
DY 0.00 1.32 0.00 0.00 0.00 3.75 0.00 -
P/NAPS 0.59 0.82 0.81 0.56 0.62 0.75 0.81 -18.99%

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