[GADANG] YoY Annualized Quarter Result on 31-Aug-2016 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
27-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-Aug-2016 [#1]
Profit Trend
QoQ- -29.53%
YoY- -19.97%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 590,396 516,596 466,960 415,404 597,528 533,432 453,804 4.48%
PBT 83,952 91,264 100,712 89,960 103,512 50,832 39,588 13.34%
Tax -24,136 -25,112 -27,140 -23,472 -20,484 -12,264 -8,912 18.05%
NP 59,816 66,152 73,572 66,488 83,028 38,568 30,676 11.76%
-
NP to SH 59,380 66,168 73,356 66,784 83,448 38,148 28,548 12.97%
-
Tax Rate 28.75% 27.52% 26.95% 26.09% 19.79% 24.13% 22.51% -
Total Cost 530,580 450,444 393,388 348,916 514,500 494,864 423,128 3.84%
-
Net Worth 750,832 721,275 644,165 516,904 405,951 339,525 269,357 18.62%
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 750,832 721,275 644,165 516,904 405,951 339,525 269,357 18.62%
NOSH 728,060 661,720 657,311 258,452 217,086 216,258 196,611 24.37%
Ratio Analysis
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 10.13% 12.81% 15.76% 16.01% 13.90% 7.23% 6.76% -
ROE 7.91% 9.17% 11.39% 12.92% 20.56% 11.24% 10.60% -
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 87.28 78.07 71.04 160.73 275.25 246.66 230.81 -14.95%
EPS 8.76 10.00 11.16 10.32 38.44 17.64 14.52 -8.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.09 0.98 2.00 1.87 1.57 1.37 -3.44%
Adjusted Per Share Value based on latest NOSH - 258,452
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 81.09 70.96 64.14 57.06 82.07 73.27 62.33 4.48%
EPS 8.16 9.09 10.08 9.17 11.46 5.24 3.92 12.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0313 0.9907 0.8848 0.71 0.5576 0.4663 0.37 18.62%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.695 0.70 1.25 2.87 1.20 1.77 0.84 -
P/RPS 0.80 0.90 1.76 1.79 0.44 0.72 0.36 14.22%
P/EPS 7.92 7.00 11.20 11.11 3.12 10.03 5.79 5.35%
EY 12.63 14.28 8.93 9.00 32.03 9.97 17.29 -5.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 1.28 1.44 0.64 1.13 0.61 0.53%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 23/10/19 19/10/18 25/10/17 27/10/16 29/10/15 28/10/14 24/10/13 -
Price 0.66 0.675 1.21 3.29 1.57 1.49 0.955 -
P/RPS 0.76 0.86 1.70 2.05 0.57 0.60 0.41 10.82%
P/EPS 7.52 6.75 10.84 12.73 4.08 8.45 6.58 2.24%
EY 13.30 14.81 9.22 7.85 24.48 11.84 15.20 -2.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 1.23 1.65 0.84 0.95 0.70 -2.80%

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