[GADANG] QoQ Quarter Result on 31-May-2018 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-May-2018 [#4]
Profit Trend
QoQ- -7.45%
YoY- -22.4%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 205,325 168,515 129,149 182,007 152,680 142,867 116,740 45.85%
PBT 22,438 22,499 22,816 33,302 35,809 38,275 25,178 -7.41%
Tax -8,918 -5,537 -6,278 -10,001 -10,780 -9,743 -6,785 20.05%
NP 13,520 16,962 16,538 23,301 25,029 28,532 18,393 -18.59%
-
NP to SH 13,302 17,029 16,542 23,270 25,143 28,371 18,339 -19.31%
-
Tax Rate 39.75% 24.61% 27.52% 30.03% 30.10% 25.46% 26.95% -
Total Cost 191,805 151,553 112,611 158,706 127,651 114,335 98,347 56.28%
-
Net Worth 734,510 721,275 721,275 698,382 677,738 650,889 644,165 9.17%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div - - - 19,765 - - - -
Div Payout % - - - 84.94% - - - -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 734,510 721,275 721,275 698,382 677,738 650,889 644,165 9.17%
NOSH 661,720 661,720 661,720 661,720 660,014 659,918 657,311 0.44%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 6.58% 10.07% 12.81% 12.80% 16.39% 19.97% 15.76% -
ROE 1.81% 2.36% 2.29% 3.33% 3.71% 4.36% 2.85% -
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 31.03 25.47 19.52 27.62 23.20 21.73 17.76 45.21%
EPS 2.01 2.57 2.50 3.53 3.82 4.32 2.79 -19.68%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.11 1.09 1.09 1.06 1.03 0.99 0.98 8.68%
Adjusted Per Share Value based on latest NOSH - 661,720
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 28.20 23.15 17.74 25.00 20.97 19.62 16.03 45.87%
EPS 1.83 2.34 2.27 3.20 3.45 3.90 2.52 -19.25%
DPS 0.00 0.00 0.00 2.71 0.00 0.00 0.00 -
NAPS 1.0089 0.9907 0.9907 0.9592 0.9309 0.894 0.8848 9.17%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.595 0.545 0.70 0.665 1.06 1.09 1.25 -
P/RPS 1.92 2.14 3.59 2.41 4.57 5.02 7.04 -58.04%
P/EPS 29.60 21.18 28.00 18.83 27.74 25.26 44.80 -24.19%
EY 3.38 4.72 3.57 5.31 3.60 3.96 2.23 32.05%
DY 0.00 0.00 0.00 4.51 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.64 0.63 1.03 1.10 1.28 -43.83%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 24/04/19 23/01/19 19/10/18 25/07/18 23/04/18 24/01/18 25/10/17 -
Price 0.90 0.61 0.675 0.80 0.83 1.14 1.21 -
P/RPS 2.90 2.40 3.46 2.90 3.58 5.25 6.81 -43.48%
P/EPS 44.77 23.70 27.00 22.65 21.72 26.42 43.37 2.14%
EY 2.23 4.22 3.70 4.41 4.60 3.79 2.31 -2.32%
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.81 0.56 0.62 0.75 0.81 1.15 1.23 -24.36%

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