[GADANG] QoQ TTM Result on 30-Nov-2018 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
30-Nov-2018 [#2]
Profit Trend
QoQ- -12.15%
YoY- -20.0%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 718,343 699,893 684,996 632,351 606,703 594,294 576,071 15.80%
PBT 69,191 71,019 101,055 114,426 130,202 132,564 144,285 -38.65%
Tax -27,186 -27,430 -30,734 -32,596 -36,802 -37,309 -42,221 -25.37%
NP 42,005 43,589 70,321 81,830 93,400 95,255 102,064 -44.58%
-
NP to SH 41,791 43,488 70,143 81,984 93,326 95,123 101,839 -44.68%
-
Tax Rate 39.29% 38.62% 30.41% 28.49% 28.27% 28.14% 29.26% -
Total Cost 676,338 656,304 614,675 550,521 513,303 499,039 474,007 26.65%
-
Net Worth 750,832 734,510 734,510 721,275 721,275 698,382 677,738 7.04%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div 7,940 7,940 19,765 19,765 19,765 19,765 19,429 -44.84%
Div Payout % 19.00% 18.26% 28.18% 24.11% 21.18% 20.78% 19.08% -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 750,832 734,510 734,510 721,275 721,275 698,382 677,738 7.04%
NOSH 728,060 661,720 661,720 661,720 661,720 661,720 660,014 6.74%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 5.85% 6.23% 10.27% 12.94% 15.39% 16.03% 17.72% -
ROE 5.57% 5.92% 9.55% 11.37% 12.94% 13.62% 15.03% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 106.20 105.77 103.52 95.56 91.69 90.20 87.55 13.69%
EPS 6.18 6.57 10.60 12.39 14.10 14.44 15.48 -45.69%
DPS 1.17 1.20 3.00 3.00 3.00 3.00 3.00 -46.52%
NAPS 1.11 1.11 1.11 1.09 1.09 1.06 1.03 5.09%
Adjusted Per Share Value based on latest NOSH - 661,720
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 89.70 87.39 85.53 78.96 75.76 74.21 71.93 15.81%
EPS 5.22 5.43 8.76 10.24 11.65 11.88 12.72 -44.68%
DPS 0.99 0.99 2.47 2.47 2.47 2.47 2.43 -44.95%
NAPS 0.9375 0.9171 0.9171 0.9006 0.9006 0.872 0.8463 7.04%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.695 0.86 0.595 0.545 0.70 0.665 1.06 -
P/RPS 0.65 0.81 0.57 0.57 0.76 0.74 1.21 -33.84%
P/EPS 11.25 13.09 5.61 4.40 4.96 4.61 6.85 39.07%
EY 8.89 7.64 17.82 22.73 20.15 21.71 14.60 -28.09%
DY 1.69 1.40 5.04 5.50 4.29 4.51 2.83 -29.01%
P/NAPS 0.63 0.77 0.54 0.50 0.64 0.63 1.03 -27.87%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 23/10/19 24/07/19 24/04/19 23/01/19 19/10/18 25/07/18 23/04/18 -
Price 0.66 0.91 0.90 0.61 0.675 0.80 0.83 -
P/RPS 0.62 0.86 0.87 0.64 0.74 0.89 0.95 -24.70%
P/EPS 10.68 13.85 8.49 4.92 4.79 5.54 5.36 58.14%
EY 9.36 7.22 11.78 20.31 20.89 18.05 18.65 -36.76%
DY 1.78 1.32 3.33 4.92 4.44 3.75 3.61 -37.50%
P/NAPS 0.59 0.82 0.81 0.56 0.62 0.75 0.81 -18.99%

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