[GADANG] YoY TTM 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- -1.04%
YoY- 38.12%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 718,343 606,703 556,946 703,176 603,422 564,853 422,649 9.23%
PBT 69,191 130,202 143,007 130,682 97,994 65,896 38,661 10.18%
Tax -27,186 -36,802 -40,568 -32,274 -26,098 -19,545 -13,333 12.60%
NP 42,005 93,400 102,439 98,408 71,896 46,351 25,328 8.79%
-
NP to SH 41,791 93,326 102,019 97,991 70,945 45,625 25,080 8.87%
-
Tax Rate 39.29% 28.27% 28.37% 24.70% 26.63% 29.66% 34.49% -
Total Cost 676,338 513,303 454,507 604,768 531,526 518,502 397,321 9.26%
-
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 7,940 19,765 19,429 16,198 10,815 7,861 5,917 5.02%
Div Payout % 19.00% 21.18% 19.04% 16.53% 15.25% 17.23% 23.59% -
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 5.85% 15.39% 18.39% 13.99% 11.91% 8.21% 5.99% -
ROE 5.57% 12.94% 15.84% 18.96% 17.48% 13.44% 9.31% -
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 106.20 91.69 84.73 272.07 277.96 261.19 214.97 -11.08%
EPS 6.18 14.10 15.52 37.91 32.68 21.10 12.76 -11.37%
DPS 1.17 3.00 2.96 6.27 5.00 3.64 3.00 -14.51%
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 98.67 83.33 76.50 96.58 82.88 77.58 58.05 9.23%
EPS 5.74 12.82 14.01 13.46 9.74 6.27 3.44 8.90%
DPS 1.09 2.71 2.67 2.22 1.49 1.08 0.81 5.07%
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 0.65 0.76 1.48 1.05 0.43 0.68 0.39 8.88%
P/EPS 11.25 4.96 8.05 7.57 3.67 8.39 6.59 9.31%
EY 8.89 20.15 12.42 13.21 27.23 11.92 15.19 -8.53%
DY 1.69 4.29 2.36 2.18 4.17 2.05 3.57 -11.71%
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 0.62 0.74 1.43 1.21 0.56 0.57 0.44 5.87%
P/EPS 10.68 4.79 7.80 8.68 4.80 7.06 7.49 6.08%
EY 9.36 20.89 12.83 11.52 20.82 14.16 13.36 -5.75%
DY 1.78 4.44 2.44 1.90 3.18 2.44 3.14 -9.02%
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