[GADANG] QoQ Annualized Quarter Result on 31-Aug-2018 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
19-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
31-Aug-2018 [#1]
Profit Trend
QoQ- -30.44%
YoY- -9.8%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 699,893 670,652 595,328 516,596 594,295 549,717 519,214 22.04%
PBT 71,018 90,337 90,628 91,264 132,564 132,348 126,904 -32.11%
Tax -27,430 -27,644 -23,628 -25,112 -37,310 -36,410 -33,056 -11.70%
NP 43,588 62,693 67,000 66,152 95,254 95,937 93,848 -40.05%
-
NP to SH 43,486 62,496 67,140 66,168 95,122 95,802 93,418 -39.96%
-
Tax Rate 38.62% 30.60% 26.07% 27.52% 28.14% 27.51% 26.05% -
Total Cost 656,305 607,958 528,328 450,444 499,041 453,780 425,366 33.56%
-
Net Worth 734,510 734,510 721,275 721,275 698,382 677,738 650,889 8.39%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div 7,940 - - - 19,765 - - -
Div Payout % 18.26% - - - 20.78% - - -
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 734,510 734,510 721,275 721,275 698,382 677,738 650,889 8.39%
NOSH 661,720 661,720 661,720 661,720 661,720 660,014 659,918 0.18%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 6.23% 9.35% 11.25% 12.81% 16.03% 17.45% 18.08% -
ROE 5.92% 8.51% 9.31% 9.17% 13.62% 14.14% 14.35% -
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 105.77 101.35 89.97 78.07 90.20 83.54 78.97 21.52%
EPS 6.57 9.44 10.14 10.00 14.44 14.56 14.20 -40.20%
DPS 1.20 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.11 1.11 1.09 1.09 1.06 1.03 0.99 7.93%
Adjusted Per Share Value based on latest NOSH - 661,720
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 96.13 92.11 81.77 70.96 81.63 75.50 71.31 22.05%
EPS 5.97 8.58 9.22 9.09 13.07 13.16 12.83 -39.98%
DPS 1.09 0.00 0.00 0.00 2.71 0.00 0.00 -
NAPS 1.0089 1.0089 0.9907 0.9907 0.9592 0.9309 0.894 8.40%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.86 0.595 0.545 0.70 0.665 1.06 1.09 -
P/RPS 0.81 0.59 0.61 0.90 0.74 1.27 1.38 -29.91%
P/EPS 13.09 6.30 5.37 7.00 4.61 7.28 7.67 42.85%
EY 7.64 15.87 18.62 14.28 21.71 13.74 13.04 -30.00%
DY 1.40 0.00 0.00 0.00 4.51 0.00 0.00 -
P/NAPS 0.77 0.54 0.50 0.64 0.63 1.03 1.10 -21.17%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 24/07/19 24/04/19 23/01/19 19/10/18 25/07/18 23/04/18 24/01/18 -
Price 0.91 0.90 0.61 0.675 0.80 0.83 1.14 -
P/RPS 0.86 0.89 0.68 0.86 0.89 0.99 1.44 -29.10%
P/EPS 13.85 9.53 6.01 6.75 5.54 5.70 8.02 43.98%
EY 7.22 10.49 16.63 14.81 18.05 17.54 12.46 -30.51%
DY 1.32 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.82 0.81 0.56 0.62 0.75 0.81 1.15 -20.20%

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