[GADANG] QoQ Annualized Quarter Result on 28-Feb-2014 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 49.86%
YoY- 88.37%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 495,908 533,432 544,946 535,936 508,948 453,804 356,466 24.59%
PBT 50,392 50,832 63,085 67,388 45,154 39,588 32,472 34.00%
Tax -13,730 -12,264 -18,707 -20,496 -12,366 -8,912 -11,809 10.56%
NP 36,662 38,568 44,378 46,892 32,788 30,676 20,663 46.50%
-
NP to SH 36,096 38,148 43,225 46,178 30,814 28,548 20,470 45.90%
-
Tax Rate 27.25% 24.13% 29.65% 30.41% 27.39% 22.51% 36.37% -
Total Cost 459,246 494,864 500,568 489,044 476,160 423,128 335,803 23.18%
-
Net Worth 339,752 339,525 299,033 291,075 269,573 269,357 263,559 18.42%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - 7,869 - - - 5,900 -
Div Payout % - - 18.21% - - - 28.83% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 339,752 339,525 299,033 291,075 269,573 269,357 263,559 18.42%
NOSH 216,402 216,258 196,732 196,672 196,768 196,611 196,686 6.56%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 7.39% 7.23% 8.14% 8.75% 6.44% 6.76% 5.80% -
ROE 10.62% 11.24% 14.45% 15.86% 11.43% 10.60% 7.77% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 229.16 246.66 277.00 272.50 258.65 230.81 181.24 16.91%
EPS 16.68 17.64 21.98 23.48 15.66 14.52 10.41 36.89%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 1.57 1.57 1.52 1.48 1.37 1.37 1.34 11.12%
Adjusted Per Share Value based on latest NOSH - 196,595
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 61.92 66.61 68.04 66.92 63.55 56.66 44.51 24.59%
EPS 4.51 4.76 5.40 5.77 3.85 3.56 2.56 45.81%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.74 -
NAPS 0.4242 0.4239 0.3734 0.3634 0.3366 0.3363 0.3291 18.42%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 1.56 1.77 1.66 1.18 1.00 0.84 0.915 -
P/RPS 0.68 0.72 0.60 0.43 0.39 0.36 0.50 22.72%
P/EPS 9.35 10.03 7.56 5.03 6.39 5.79 8.79 4.19%
EY 10.69 9.97 13.24 19.90 15.66 17.29 11.37 -4.02%
DY 0.00 0.00 2.41 0.00 0.00 0.00 3.28 -
P/NAPS 0.99 1.13 1.09 0.80 0.73 0.61 0.68 28.42%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 16/01/15 28/10/14 24/07/14 24/04/14 23/01/14 24/10/13 25/07/13 -
Price 1.45 1.49 2.01 1.89 1.15 0.955 1.00 -
P/RPS 0.63 0.60 0.73 0.69 0.44 0.41 0.55 9.46%
P/EPS 8.69 8.45 9.15 8.05 7.34 6.58 9.61 -6.48%
EY 11.50 11.84 10.93 12.42 13.62 15.20 10.41 6.85%
DY 0.00 0.00 1.99 0.00 0.00 0.00 3.00 -
P/NAPS 0.92 0.95 1.32 1.28 0.84 0.70 0.75 14.57%

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