[GADANG] YoY TTM Result on 28-Feb-2017 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
19-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
28-Feb-2017 [#3]
Profit Trend
QoQ- 0.67%
YoY- 13.88%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Revenue 754,365 684,996 576,071 626,512 597,032 597,032 560,637 6.10%
PBT 56,193 101,055 144,285 134,280 119,050 119,050 64,595 -2.74%
Tax -23,636 -30,734 -42,221 -32,944 -29,158 -29,158 -20,573 2.81%
NP 32,557 70,321 102,064 101,336 89,892 89,892 44,022 -5.84%
-
NP to SH 32,336 70,143 101,839 101,463 89,098 89,098 42,807 -5.45%
-
Tax Rate 42.06% 30.41% 29.26% 24.53% 24.49% 24.49% 31.85% -
Total Cost 721,808 614,675 474,007 525,176 507,140 507,140 516,615 6.91%
-
Net Worth 794,500 734,510 677,738 0 433,796 0 357,124 17.32%
Dividend
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Div 7,940 19,765 19,429 16,198 10,815 10,815 7,861 0.19%
Div Payout % 24.56% 28.18% 19.08% 15.96% 12.14% 12.14% 18.37% -
Equity
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Net Worth 794,500 734,510 677,738 0 433,796 0 357,124 17.32%
NOSH 728,060 661,720 660,014 389,561 223,606 249,364 216,439 27.42%
Ratio Analysis
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
NP Margin 4.32% 10.27% 17.72% 16.17% 15.06% 15.06% 7.85% -
ROE 4.07% 9.55% 15.03% 0.00% 20.54% 0.00% 11.99% -
Per Share
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 106.34 103.52 87.55 160.82 267.00 239.42 259.03 -16.29%
EPS 4.56 10.60 15.48 26.05 39.85 35.73 19.78 -25.40%
DPS 1.12 3.00 3.00 4.16 4.84 4.34 3.63 -20.93%
NAPS 1.12 1.11 1.03 0.00 1.94 0.00 1.65 -7.44%
Adjusted Per Share Value based on latest NOSH - 389,561
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 103.61 94.08 79.12 86.05 82.00 82.00 77.00 6.10%
EPS 4.44 9.63 13.99 13.94 12.24 12.24 5.88 -5.45%
DPS 1.09 2.71 2.67 2.22 1.49 1.49 1.08 0.18%
NAPS 1.0913 1.0089 0.9309 0.00 0.5958 0.00 0.4905 17.32%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 -
Price 0.57 0.595 1.06 1.08 2.07 2.06 1.52 -
P/RPS 0.54 0.57 1.21 0.67 0.78 0.86 0.59 -1.75%
P/EPS 12.50 5.61 6.85 4.15 5.20 5.77 7.69 10.19%
EY 8.00 17.82 14.60 24.12 19.25 17.34 13.01 -9.25%
DY 1.96 5.04 2.83 3.85 2.34 2.11 2.39 -3.88%
P/NAPS 0.51 0.54 1.03 0.00 1.07 0.00 0.92 -11.11%
Price Multiplier on Announcement Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 14/05/20 24/04/19 23/04/18 19/04/17 28/04/16 - 23/04/15 -
Price 0.40 0.90 0.83 1.27 2.03 0.00 1.53 -
P/RPS 0.38 0.87 0.95 0.79 0.76 0.00 0.59 -8.41%
P/EPS 8.78 8.49 5.36 4.88 5.09 0.00 7.74 2.55%
EY 11.40 11.78 18.65 20.51 19.63 0.00 12.93 -2.48%
DY 2.80 3.33 3.61 3.27 2.38 0.00 2.37 3.38%
P/NAPS 0.36 0.81 0.81 0.00 1.05 0.00 0.93 -17.27%

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