[GADANG] YoY TTM 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- 1.64%
YoY- 4.11%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 640,849 718,343 606,703 556,946 703,176 603,422 564,853 2.12%
PBT 40,534 69,191 130,202 143,007 130,682 97,994 65,896 -7.77%
Tax -18,462 -27,186 -36,802 -40,568 -32,274 -26,098 -19,545 -0.94%
NP 22,072 42,005 93,400 102,439 98,408 71,896 46,351 -11.62%
-
NP to SH 21,828 41,791 93,326 102,019 97,991 70,945 45,625 -11.55%
-
Tax Rate 45.55% 39.29% 28.27% 28.37% 24.70% 26.63% 29.66% -
Total Cost 618,777 676,338 513,303 454,507 604,768 531,526 518,502 2.98%
-
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 7,258 7,940 19,765 19,429 16,198 10,815 7,861 -1.32%
Div Payout % 33.25% 19.00% 21.18% 19.04% 16.53% 15.25% 17.23% -
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 3.44% 5.85% 15.39% 18.39% 13.99% 11.91% 8.21% -
ROE 2.68% 5.57% 12.94% 15.84% 18.96% 17.48% 13.44% -
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 88.02 106.20 91.69 84.73 272.07 277.96 261.19 -16.56%
EPS 3.00 6.18 14.10 15.52 37.91 32.68 21.10 -27.73%
DPS 1.00 1.17 3.00 2.96 6.27 5.00 3.64 -19.35%
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 88.02 98.67 83.33 76.50 96.58 82.88 77.58 2.12%
EPS 3.00 5.74 12.82 14.01 13.46 9.74 6.27 -11.55%
DPS 1.00 1.09 2.71 2.67 2.22 1.49 1.08 -1.27%
NAPS 1.12 1.0313 0.9907 0.8848 0.71 0.5576 0.4663 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 0.49 0.65 0.76 1.48 1.05 0.43 0.68 -5.31%
P/EPS 14.51 11.25 4.96 8.05 7.57 3.67 8.39 9.55%
EY 6.89 8.89 20.15 12.42 13.21 27.23 11.92 -8.72%
DY 2.29 1.69 4.29 2.36 2.18 4.17 2.05 1.86%
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 0.44 0.62 0.74 1.43 1.21 0.56 0.57 -4.21%
P/EPS 13.01 10.68 4.79 7.80 8.68 4.80 7.06 10.71%
EY 7.69 9.36 20.89 12.83 11.52 20.82 14.16 -9.66%
DY 2.56 1.78 4.44 2.44 1.90 3.18 2.44 0.80%
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