[GADANG] YoY Cumulative Quarter 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- -81.73%
YoY- 9.84%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 115,392 147,599 129,149 116,740 103,851 149,382 133,358 -2.38%
PBT 2,059 20,988 22,816 25,178 22,490 25,878 12,708 -26.14%
Tax -1,374 -6,034 -6,278 -6,785 -5,868 -5,121 -3,066 -12.51%
NP 685 14,954 16,538 18,393 16,622 20,757 9,642 -35.61%
-
NP to SH 548 14,845 16,542 18,339 16,696 20,862 9,537 -37.85%
-
Tax Rate 66.73% 28.75% 27.52% 26.95% 26.09% 19.79% 24.13% -
Total Cost 114,707 132,645 112,611 98,347 87,229 128,625 123,716 -1.25%
-
Net Worth 815,428 750,832 721,275 644,165 516,904 405,951 339,525 15.70%
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 815,428 750,832 721,275 644,165 516,904 405,951 339,525 15.70%
NOSH 728,060 728,060 661,720 657,311 258,452 217,086 216,258 22.40%
Ratio Analysis
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 0.59% 10.13% 12.81% 15.76% 16.01% 13.90% 7.23% -
ROE 0.07% 1.98% 2.29% 2.85% 3.23% 5.14% 2.81% -
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 15.85 21.82 19.52 17.76 40.18 68.81 61.67 -20.24%
EPS 0.08 2.19 2.50 2.79 2.58 9.61 4.41 -48.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.09 0.98 2.00 1.87 1.57 -5.46%
Adjusted Per Share Value based on latest NOSH - 657,311
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 14.41 18.43 16.13 14.58 12.97 18.65 16.65 -2.37%
EPS 0.07 1.85 2.07 2.29 2.08 2.60 1.19 -37.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0182 0.9375 0.9006 0.8043 0.6454 0.5069 0.4239 15.70%
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.435 0.695 0.70 1.25 2.87 1.20 1.77 -
P/RPS 2.74 3.19 3.59 7.04 7.14 1.74 2.87 -0.76%
P/EPS 577.93 31.67 28.00 44.80 44.43 12.49 40.14 55.90%
EY 0.17 3.16 3.57 2.23 2.25 8.01 2.49 -36.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.63 0.64 1.28 1.44 0.64 1.13 -16.23%
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 21/10/20 23/10/19 19/10/18 25/10/17 27/10/16 29/10/15 28/10/14 -
Price 0.39 0.66 0.675 1.21 3.29 1.57 1.49 -
P/RPS 2.46 3.02 3.46 6.81 8.19 2.28 2.42 0.27%
P/EPS 518.15 30.07 27.00 43.37 50.93 16.34 33.79 57.55%
EY 0.19 3.33 3.70 2.31 1.96 6.12 2.96 -36.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.59 0.62 1.23 1.65 0.84 0.95 -15.31%

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