[GADANG] QoQ Cumulative Quarter Result on 28-Feb-2018 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
28-Feb-2018 [#3]
Profit Trend
QoQ- 53.83%
YoY- 2.08%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 297,664 129,149 594,295 412,288 259,607 116,740 542,801 -32.97%
PBT 45,314 22,816 132,564 99,261 63,452 25,178 140,919 -53.03%
Tax -11,814 -6,278 -37,310 -27,308 -16,528 -6,785 -40,251 -55.80%
NP 33,500 16,538 95,254 71,953 46,924 18,393 100,668 -51.94%
-
NP to SH 33,570 16,542 95,122 71,852 46,709 18,339 100,376 -51.78%
-
Tax Rate 26.07% 27.52% 28.14% 27.51% 26.05% 26.95% 28.56% -
Total Cost 264,164 112,611 499,041 340,335 212,683 98,347 442,133 -29.03%
-
Net Worth 721,275 721,275 698,382 677,738 650,889 644,165 615,604 11.12%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - - 19,765 - - - 19,440 -
Div Payout % - - 20.78% - - - 19.37% -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 721,275 721,275 698,382 677,738 650,889 644,165 615,604 11.12%
NOSH 661,720 661,720 661,720 660,014 659,918 657,311 648,005 1.40%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 11.25% 12.81% 16.03% 17.45% 18.08% 15.76% 18.55% -
ROE 4.65% 2.29% 13.62% 10.60% 7.18% 2.85% 16.31% -
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 44.98 19.52 90.20 62.66 39.49 17.76 83.76 -33.90%
EPS 5.07 2.50 14.44 10.92 7.10 2.79 15.49 -52.47%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.09 1.09 1.06 1.03 0.99 0.98 0.95 9.58%
Adjusted Per Share Value based on latest NOSH - 660,014
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 37.17 16.13 74.21 51.48 32.42 14.58 67.78 -32.97%
EPS 4.19 2.07 11.88 8.97 5.83 2.29 12.53 -51.79%
DPS 0.00 0.00 2.47 0.00 0.00 0.00 2.43 -
NAPS 0.9006 0.9006 0.872 0.8463 0.8127 0.8043 0.7687 11.12%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.545 0.70 0.665 1.06 1.09 1.25 1.25 -
P/RPS 1.21 3.59 0.74 1.69 2.76 7.04 1.49 -12.94%
P/EPS 10.74 28.00 4.61 9.71 15.34 44.80 8.07 20.97%
EY 9.31 3.57 21.71 10.30 6.52 2.23 12.39 -17.33%
DY 0.00 0.00 4.51 0.00 0.00 0.00 2.40 -
P/NAPS 0.50 0.64 0.63 1.03 1.10 1.28 1.32 -47.61%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 23/01/19 19/10/18 25/07/18 23/04/18 24/01/18 25/10/17 26/07/17 -
Price 0.61 0.675 0.80 0.83 1.14 1.21 1.28 -
P/RPS 1.36 3.46 0.89 1.32 2.89 6.81 1.53 -7.54%
P/EPS 12.02 27.00 5.54 7.60 16.05 43.37 8.26 28.38%
EY 8.32 3.70 18.05 13.16 6.23 2.31 12.10 -22.07%
DY 0.00 0.00 3.75 0.00 0.00 0.00 2.34 -
P/NAPS 0.56 0.62 0.75 0.81 1.15 1.23 1.35 -44.34%

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