[GADANG] QoQ TTM 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- -1.07%
YoY- 1.37%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 576,071 551,930 556,946 544,806 626,512 674,382 703,176 -12.47%
PBT 144,285 145,184 143,007 139,946 134,280 132,135 130,682 6.84%
Tax -42,221 -42,146 -40,568 -39,278 -32,944 -31,298 -32,274 19.67%
NP 102,064 103,038 102,439 100,668 101,336 100,837 98,408 2.46%
-
NP to SH 101,839 102,485 102,019 100,376 101,463 100,785 97,991 2.60%
-
Tax Rate 29.26% 29.03% 28.37% 28.07% 24.53% 23.69% 24.70% -
Total Cost 474,007 448,892 454,507 444,138 525,176 573,545 604,768 -15.02%
-
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 19,429 19,429 19,429 16,198 16,198 16,198 12.92%
Div Payout % 19.08% 18.96% 19.04% 19.36% 15.96% 16.07% 16.53% -
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 17.72% 18.67% 18.39% 18.48% 16.17% 14.95% 13.99% -
ROE 15.03% 15.75% 15.84% 16.31% 0.00% 0.00% 18.96% -
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 87.55 83.95 84.73 84.12 160.82 256.65 272.07 -53.13%
EPS 15.48 15.59 15.52 15.50 26.05 38.36 37.91 -45.05%
DPS 3.00 2.96 2.96 3.00 4.16 6.16 6.27 -38.90%
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 79.12 75.81 76.50 74.83 86.05 92.63 96.58 -12.47%
EPS 13.99 14.08 14.01 13.79 13.94 13.84 13.46 2.61%
DPS 2.67 2.67 2.67 2.67 2.22 2.22 2.22 13.13%
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 1.21 1.30 1.48 1.49 0.67 0.37 1.05 9.94%
P/EPS 6.85 6.99 8.05 8.07 4.15 2.45 7.57 -6.46%
EY 14.60 14.30 12.42 12.40 24.12 40.80 13.21 6.91%
DY 2.83 2.71 2.36 2.40 3.85 6.56 2.18 19.05%
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 0.95 1.36 1.43 1.52 0.79 0.40 1.21 -14.93%
P/EPS 5.36 7.31 7.80 8.26 4.88 2.69 8.68 -27.54%
EY 18.65 13.67 12.83 12.11 20.51 37.24 11.52 37.99%
DY 3.61 2.59 2.44 2.34 3.27 5.99 1.90 53.58%
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