[GADANG] QoQ Quarter Result on 31-May-2017 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-May-2017 [#4]
Profit Trend
QoQ- 16.27%
YoY- -3.5%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 152,680 142,867 116,740 163,784 128,045 147,121 103,851 29.38%
PBT 35,809 38,275 25,178 45,023 37,048 36,356 22,490 36.47%
Tax -10,780 -9,743 -6,785 -14,913 -11,045 -8,423 -5,868 50.16%
NP 25,029 28,532 18,393 30,110 26,003 27,933 16,622 31.47%
-
NP to SH 25,143 28,371 18,339 29,986 25,789 27,905 16,696 31.48%
-
Tax Rate 30.10% 25.46% 26.95% 33.12% 29.81% 23.17% 26.09% -
Total Cost 127,651 114,335 98,347 133,674 102,042 119,188 87,229 28.98%
-
Net Worth 677,738 650,889 644,165 615,263 0 0 516,904 19.85%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - - 19,429 - - - -
Div Payout % - - - 64.79% - - - -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 677,738 650,889 644,165 615,263 0 0 516,904 19.85%
NOSH 660,014 659,918 657,311 647,645 389,561 262,758 258,452 87.15%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 16.39% 19.97% 15.76% 18.38% 20.31% 18.99% 16.01% -
ROE 3.71% 4.36% 2.85% 4.87% 0.00% 0.00% 3.23% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 23.20 21.73 17.76 25.29 32.87 55.99 40.18 -30.72%
EPS 3.82 4.32 2.79 4.63 3.99 4.32 2.58 29.99%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.03 0.99 0.98 0.95 0.00 0.00 2.00 -35.82%
Adjusted Per Share Value based on latest NOSH - 647,645
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 20.97 19.62 16.03 22.50 17.59 20.21 14.26 29.40%
EPS 3.45 3.90 2.52 4.12 3.54 3.83 2.29 31.51%
DPS 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 0.9309 0.894 0.8848 0.8451 0.00 0.00 0.71 19.85%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 1.06 1.09 1.25 1.25 1.08 0.94 2.87 -
P/RPS 4.57 5.02 7.04 4.94 3.29 1.68 7.14 -25.79%
P/EPS 27.74 25.26 44.80 27.00 16.31 8.85 44.43 -27.01%
EY 3.60 3.96 2.23 3.70 6.13 11.30 2.25 36.91%
DY 0.00 0.00 0.00 2.40 0.00 0.00 0.00 -
P/NAPS 1.03 1.10 1.28 1.32 0.00 0.00 1.44 -20.06%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 23/04/18 24/01/18 25/10/17 26/07/17 19/04/17 25/01/17 27/10/16 -
Price 0.83 1.14 1.21 1.28 1.27 1.03 3.29 -
P/RPS 3.58 5.25 6.81 5.06 3.86 1.84 8.19 -42.49%
P/EPS 21.72 26.42 43.37 27.65 19.18 9.70 50.93 -43.43%
EY 4.60 3.79 2.31 3.62 5.21 10.31 1.96 76.88%
DY 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
P/NAPS 0.81 1.15 1.23 1.35 0.00 0.00 1.65 -37.85%

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