[GADANG] QoQ TTM 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- 1.64%
YoY- 4.11%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 594,294 576,071 551,930 556,946 544,806 626,512 674,382 -8.08%
PBT 132,564 144,285 145,184 143,007 139,946 134,280 132,135 0.21%
Tax -37,309 -42,221 -42,146 -40,568 -39,278 -32,944 -31,298 12.43%
NP 95,255 102,064 103,038 102,439 100,668 101,336 100,837 -3.72%
-
NP to SH 95,123 101,839 102,485 102,019 100,376 101,463 100,785 -3.78%
-
Tax Rate 28.14% 29.26% 29.03% 28.37% 28.07% 24.53% 23.69% -
Total Cost 499,039 474,007 448,892 454,507 444,138 525,176 573,545 -8.86%
-
Net Worth 698,382 677,738 650,889 644,165 615,263 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 19,429 19,429 19,429 19,429 16,198 16,198 14.20%
Div Payout % 20.78% 19.08% 18.96% 19.04% 19.36% 15.96% 16.07% -
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 698,382 677,738 650,889 644,165 615,263 0 0 -
NOSH 661,720 660,014 659,918 657,311 647,645 389,561 262,758 85.20%
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% 17.72% 18.67% 18.39% 18.48% 16.17% 14.95% -
ROE 13.62% 15.03% 15.75% 15.84% 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 87.55 83.95 84.73 84.12 160.82 256.65 -50.23%
EPS 14.44 15.48 15.59 15.52 15.50 26.05 38.36 -47.89%
DPS 3.00 3.00 2.96 2.96 3.00 4.16 6.16 -38.12%
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 79.12 75.81 76.50 74.83 86.05 92.63 -8.08%
EPS 13.07 13.99 14.08 14.01 13.79 13.94 13.84 -3.74%
DPS 2.71 2.67 2.67 2.67 2.67 2.22 2.22 14.23%
NAPS 0.9592 0.9309 0.894 0.8848 0.8451 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 1.21 1.30 1.48 1.49 0.67 0.37 58.80%
P/EPS 4.61 6.85 6.99 8.05 8.07 4.15 2.45 52.47%
EY 21.71 14.60 14.30 12.42 12.40 24.12 40.80 -34.36%
DY 4.51 2.83 2.71 2.36 2.40 3.85 6.56 -22.12%
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 0.95 1.36 1.43 1.52 0.79 0.40 70.51%
P/EPS 5.54 5.36 7.31 7.80 8.26 4.88 2.69 61.94%
EY 18.05 18.65 13.67 12.83 12.11 20.51 37.24 -38.32%
DY 3.75 3.61 2.59 2.44 2.34 3.27 5.99 -26.83%
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