[GADANG] QoQ TTM Result on 28-Feb-2019 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
28-Feb-2019 [#3]
Profit Trend
QoQ- -14.44%
YoY- -31.12%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 747,546 718,343 699,893 684,996 632,351 606,703 594,294 16.51%
PBT 61,779 69,191 71,019 101,055 114,426 130,202 132,564 -39.86%
Tax -25,787 -27,186 -27,430 -30,734 -32,596 -36,802 -37,309 -21.80%
NP 35,992 42,005 43,589 70,321 81,830 93,400 95,255 -47.70%
-
NP to SH 35,608 41,791 43,488 70,143 81,984 93,326 95,123 -48.02%
-
Tax Rate 41.74% 39.29% 38.62% 30.41% 28.49% 28.27% 28.14% -
Total Cost 711,554 676,338 656,304 614,675 550,521 513,303 499,039 26.65%
-
Net Worth 769,191 750,832 734,510 734,510 721,275 721,275 698,382 6.64%
Dividend
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div 7,940 7,940 7,940 19,765 19,765 19,765 19,765 -45.52%
Div Payout % 22.30% 19.00% 18.26% 28.18% 24.11% 21.18% 20.78% -
Equity
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 769,191 750,832 734,510 734,510 721,275 721,275 698,382 6.64%
NOSH 728,060 728,060 661,720 661,720 661,720 661,720 661,720 6.57%
Ratio Analysis
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin 4.81% 5.85% 6.23% 10.27% 12.94% 15.39% 16.03% -
ROE 4.63% 5.57% 5.92% 9.55% 11.37% 12.94% 13.62% -
Per Share
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 107.88 106.20 105.77 103.52 95.56 91.69 90.20 12.66%
EPS 5.14 6.18 6.57 10.60 12.39 14.10 14.44 -49.74%
DPS 1.15 1.17 1.20 3.00 3.00 3.00 3.00 -47.19%
NAPS 1.11 1.11 1.11 1.11 1.09 1.09 1.06 3.11%
Adjusted Per Share Value based on latest NOSH - 661,720
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 102.68 98.67 96.13 94.08 86.85 83.33 81.63 16.51%
EPS 4.89 5.74 5.97 9.63 11.26 12.82 13.07 -48.04%
DPS 1.09 1.09 1.09 2.71 2.71 2.71 2.71 -45.48%
NAPS 1.0565 1.0313 1.0089 1.0089 0.9907 0.9907 0.9592 6.64%
Price Multiplier on Financial Quarter End Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.68 0.695 0.86 0.595 0.545 0.70 0.665 -
P/RPS 0.63 0.65 0.81 0.57 0.57 0.76 0.74 -10.16%
P/EPS 13.23 11.25 13.09 5.61 4.40 4.96 4.61 101.81%
EY 7.56 8.89 7.64 17.82 22.73 20.15 21.71 -50.47%
DY 1.69 1.69 1.40 5.04 5.50 4.29 4.51 -47.99%
P/NAPS 0.61 0.63 0.77 0.54 0.50 0.64 0.63 -2.12%
Price Multiplier on Announcement Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 22/01/20 23/10/19 24/07/19 24/04/19 23/01/19 19/10/18 25/07/18 -
Price 0.685 0.66 0.91 0.90 0.61 0.675 0.80 -
P/RPS 0.63 0.62 0.86 0.87 0.64 0.74 0.89 -20.55%
P/EPS 13.33 10.68 13.85 8.49 4.92 4.79 5.54 79.46%
EY 7.50 9.36 7.22 11.78 20.31 20.89 18.05 -44.28%
DY 1.67 1.78 1.32 3.33 4.92 4.44 3.75 -41.65%
P/NAPS 0.62 0.59 0.82 0.81 0.56 0.62 0.75 -11.90%

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