[GADANG] QoQ Cumulative Quarter Result on 31-Aug-2017 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-Aug-2017 [#1]
Profit Trend
QoQ- -81.73%
YoY- 9.84%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 594,295 412,288 259,607 116,740 542,801 379,018 250,973 77.75%
PBT 132,564 99,261 63,452 25,178 140,919 95,897 58,848 71.92%
Tax -37,310 -27,308 -16,528 -6,785 -40,251 -25,339 -14,293 89.69%
NP 95,254 71,953 46,924 18,393 100,668 70,558 44,555 66.03%
-
NP to SH 95,122 71,852 46,709 18,339 100,376 70,389 44,601 65.76%
-
Tax Rate 28.14% 27.51% 26.05% 26.95% 28.56% 26.42% 24.29% -
Total Cost 499,041 340,335 212,683 98,347 442,133 308,460 206,418 80.22%
-
Net Worth 698,382 677,738 650,889 644,165 615,604 0 0 -
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div 19,765 - - - 19,440 - - -
Div Payout % 20.78% - - - 19.37% - - -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 698,382 677,738 650,889 644,165 615,604 0 0 -
NOSH 661,720 660,014 659,918 657,311 648,005 389,319 262,822 85.17%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 16.03% 17.45% 18.08% 15.76% 18.55% 18.62% 17.75% -
ROE 13.62% 10.60% 7.18% 2.85% 16.31% 0.00% 0.00% -
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 90.20 62.66 39.49 17.76 83.76 97.35 95.49 -3.73%
EPS 14.44 10.92 7.10 2.79 15.49 10.89 6.90 63.68%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.06 1.03 0.99 0.98 0.95 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 657,311
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 81.63 56.63 35.66 16.03 74.55 52.06 34.47 77.75%
EPS 13.07 9.87 6.42 2.52 13.79 9.67 6.13 65.73%
DPS 2.71 0.00 0.00 0.00 2.67 0.00 0.00 -
NAPS 0.9592 0.9309 0.894 0.8848 0.8455 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.665 1.06 1.09 1.25 1.25 1.08 0.94 -
P/RPS 0.74 1.69 2.76 7.04 1.49 1.11 0.98 -17.09%
P/EPS 4.61 9.71 15.34 44.80 8.07 5.97 5.54 -11.54%
EY 21.71 10.30 6.52 2.23 12.39 16.74 18.05 13.11%
DY 4.51 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 0.63 1.03 1.10 1.28 1.32 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 25/07/18 23/04/18 24/01/18 25/10/17 26/07/17 19/04/17 25/01/17 -
Price 0.80 0.83 1.14 1.21 1.28 1.27 1.03 -
P/RPS 0.89 1.32 2.89 6.81 1.53 1.30 1.08 -12.11%
P/EPS 5.54 7.60 16.05 43.37 8.26 7.02 6.07 -5.91%
EY 18.05 13.16 6.23 2.31 12.10 14.24 16.48 6.26%
DY 3.75 0.00 0.00 0.00 2.34 0.00 0.00 -
P/NAPS 0.75 0.81 1.15 1.23 1.35 0.00 0.00 -

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 ⃤ & 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