[GADANG] YoY TTM 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- 11.13%
YoY- 66.08%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 699,893 594,294 544,806 701,305 587,398 544,946 356,466 11.89%
PBT 71,019 132,564 139,946 133,688 84,824 63,085 32,472 13.92%
Tax -27,430 -37,309 -39,278 -34,239 -24,043 -18,707 -11,809 15.07%
NP 43,589 95,255 100,668 99,449 60,781 44,378 20,663 13.24%
-
NP to SH 43,488 95,123 100,376 99,016 59,620 43,225 20,470 13.37%
-
Tax Rate 38.62% 28.14% 28.07% 25.61% 28.34% 29.65% 36.37% -
Total Cost 656,304 499,039 444,138 601,856 526,617 500,568 335,803 11.81%
-
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 % 18.26% 20.78% 19.36% 16.36% 18.14% 18.19% 28.91% -
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 6.23% 16.03% 18.48% 14.18% 10.35% 8.14% 5.80% -
ROE 5.92% 13.62% 16.31% 52.18% 27.56% 21.99% 10.38% -
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 105.77 90.20 84.12 303.07 271.54 277.27 180.73 -8.53%
EPS 6.57 14.44 15.50 42.79 27.56 21.99 10.38 -7.33%
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 96.13 81.63 74.83 96.33 80.68 74.85 48.96 11.89%
EPS 5.97 13.07 13.79 13.60 8.19 5.94 2.81 13.37%
DPS 1.09 2.71 2.67 2.22 1.49 1.08 0.81 5.07%
NAPS 1.0089 0.9592 0.8451 0.2606 0.2971 0.2699 0.2709 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 0.81 0.74 1.49 0.69 0.54 0.60 0.51 8.01%
P/EPS 13.09 4.61 8.07 4.86 5.30 7.55 8.82 6.79%
EY 7.64 21.71 12.40 20.57 18.88 13.25 11.34 -6.36%
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 0.86 0.89 1.52 0.77 0.53 0.72 0.55 7.73%
P/EPS 13.85 5.54 8.26 5.45 5.22 9.14 9.64 6.22%
EY 7.22 18.05 12.11 18.36 19.14 10.94 10.38 -5.86%
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