[GADANG] YoY Quarter Result on 30-Nov-2016 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ- 67.14%
YoY- 57.47%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 197,718 168,515 142,867 147,121 101,980 114,596 141,023 5.79%
PBT 15,087 22,499 38,275 36,356 25,496 12,488 12,680 2.93%
Tax -4,138 -5,537 -9,743 -8,423 -7,833 -3,799 -3,955 0.75%
NP 10,949 16,962 28,532 27,933 17,663 8,689 8,725 3.85%
-
NP to SH 10,846 17,029 28,371 27,905 17,721 8,511 8,270 4.62%
-
Tax Rate 27.43% 24.61% 25.46% 23.17% 30.72% 30.42% 31.19% -
Total Cost 186,769 151,553 114,335 119,188 84,317 105,907 132,298 5.91%
-
Net Worth 769,191 721,275 650,889 0 408,946 340,006 269,759 19.07%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 769,191 721,275 650,889 0 408,946 340,006 269,759 19.07%
NOSH 728,060 661,720 659,918 262,758 223,467 216,564 196,904 24.33%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 5.54% 10.07% 19.97% 18.99% 17.32% 7.58% 6.19% -
ROE 1.41% 2.36% 4.36% 0.00% 4.33% 2.50% 3.07% -
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 28.53 25.47 21.73 55.99 45.64 52.92 71.62 -14.21%
EPS 1.57 2.57 4.32 4.32 7.93 3.93 4.20 -15.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.09 0.99 0.00 1.83 1.57 1.37 -3.44%
Adjusted Per Share Value based on latest NOSH - 262,758
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 27.16 23.15 19.62 20.21 14.01 15.74 19.37 5.79%
EPS 1.49 2.34 3.90 3.83 2.43 1.17 1.14 4.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0565 0.9907 0.894 0.00 0.5617 0.467 0.3705 19.07%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.68 0.545 1.09 0.94 1.87 1.56 1.00 -
P/RPS 2.38 2.14 5.02 1.68 4.10 2.95 1.40 9.24%
P/EPS 43.45 21.18 25.26 8.85 23.58 39.69 23.81 10.53%
EY 2.30 4.72 3.96 11.30 4.24 2.52 4.20 -9.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 1.10 0.00 1.02 0.99 0.73 -2.94%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 22/01/20 23/01/19 24/01/18 25/01/17 21/01/16 16/01/15 23/01/14 -
Price 0.685 0.61 1.14 1.03 2.18 1.45 1.15 -
P/RPS 2.40 2.40 5.25 1.84 4.78 2.74 1.61 6.87%
P/EPS 43.77 23.70 26.42 9.70 27.49 36.90 27.38 8.12%
EY 2.28 4.22 3.79 10.31 3.64 2.71 3.65 -7.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 1.15 0.00 1.19 0.92 0.84 -4.93%

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