[GADANG] YoY Quarter Result on 31-May-2016 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
21-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-May-2016 [#4]
Profit Trend
QoQ- 23.74%
YoY- 22.32%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 196,904 182,007 163,784 247,495 169,755 142,994 97,320 12.45%
PBT 3,266 33,302 45,023 38,386 32,773 12,544 5,915 -9.42%
Tax -6,697 -10,001 -14,913 -7,608 -6,805 -3,335 -4,256 7.84%
NP -3,431 23,301 30,110 30,778 25,968 9,209 1,659 -
-
NP to SH -3,385 23,270 29,986 31,073 25,404 8,591 2,084 -
-
Tax Rate 205.05% 30.03% 33.12% 19.82% 20.76% 26.59% 71.95% -
Total Cost 200,335 158,706 133,674 216,717 143,787 133,785 95,661 13.10%
-
Net Worth 734,510 698,382 615,263 189,750 216,317 196,539 197,236 24.48%
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div 7,940 19,765 19,429 16,198 10,815 7,861 5,917 5.02%
Div Payout % 0.00% 84.94% 64.79% 52.13% 42.58% 91.51% 283.93% -
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 734,510 698,382 615,263 189,750 216,317 196,539 197,236 24.48%
NOSH 661,720 661,720 647,645 231,403 216,317 196,539 197,236 22.34%
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin -1.74% 12.80% 18.38% 12.44% 15.30% 6.44% 1.70% -
ROE -0.46% 3.33% 4.87% 16.38% 11.74% 4.37% 1.06% -
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 29.76 27.62 25.29 106.95 78.48 72.76 49.34 -8.07%
EPS -0.51 3.53 4.63 5.52 11.84 4.37 1.06 -
DPS 1.20 3.00 3.00 7.00 5.00 4.00 3.00 -14.15%
NAPS 1.11 1.06 0.95 0.82 1.00 1.00 1.00 1.75%
Adjusted Per Share Value based on latest NOSH - 231,403
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 24.59 22.73 20.45 30.90 21.20 17.85 12.15 12.46%
EPS -0.42 2.91 3.74 3.88 3.17 1.07 0.26 -
DPS 0.99 2.47 2.43 2.02 1.35 0.98 0.74 4.96%
NAPS 0.9171 0.872 0.7682 0.2369 0.2701 0.2454 0.2463 24.48%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 0.86 0.665 1.25 2.08 1.46 1.66 0.915 -
P/RPS 2.89 2.41 4.94 1.94 1.86 2.28 1.85 7.71%
P/EPS -168.12 18.83 27.00 15.49 12.43 37.98 86.60 -
EY -0.59 5.31 3.70 6.46 8.04 2.63 1.15 -
DY 1.40 4.51 2.40 3.37 3.42 2.41 3.28 -13.22%
P/NAPS 0.77 0.63 1.32 2.54 1.46 1.66 0.92 -2.92%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 24/07/19 25/07/18 26/07/17 21/07/16 30/07/15 24/07/14 25/07/13 -
Price 0.91 0.80 1.28 2.33 1.44 2.01 1.00 -
P/RPS 3.06 2.90 5.06 2.18 1.83 2.76 2.03 7.07%
P/EPS -177.89 22.65 27.65 17.35 12.26 45.98 94.64 -
EY -0.56 4.41 3.62 5.76 8.16 2.17 1.06 -
DY 1.32 3.75 2.34 3.00 3.47 1.99 3.00 -12.78%
P/NAPS 0.82 0.75 1.35 2.84 1.44 2.01 1.00 -3.25%

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