[GADANG] QoQ Annualized Quarter Result on 30-Nov-2014 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
16-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- -5.38%
YoY- 17.14%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 597,528 587,398 556,857 495,908 533,432 544,946 535,936 7.50%
PBT 103,512 84,824 69,401 50,392 50,832 63,085 67,388 33.02%
Tax -20,484 -24,043 -22,984 -13,730 -12,264 -18,707 -20,496 -0.03%
NP 83,028 60,781 46,417 36,662 38,568 44,378 46,892 46.20%
-
NP to SH 83,448 59,620 45,621 36,096 38,148 43,225 46,178 48.20%
-
Tax Rate 19.79% 28.34% 33.12% 27.25% 24.13% 29.65% 30.41% -
Total Cost 514,500 526,617 510,440 459,246 494,864 500,568 489,044 3.43%
-
Net Worth 405,951 380,823 357,092 339,752 339,525 299,033 291,075 24.75%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - 10,818 - - - 7,869 - -
Div Payout % - 18.15% - - - 18.21% - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 405,951 380,823 357,092 339,752 339,525 299,033 291,075 24.75%
NOSH 217,086 216,377 216,419 216,402 216,258 196,732 196,672 6.78%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 13.90% 10.35% 8.34% 7.39% 7.23% 8.14% 8.75% -
ROE 20.56% 15.66% 12.78% 10.62% 11.24% 14.45% 15.86% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 275.25 271.47 257.30 229.16 246.66 277.00 272.50 0.66%
EPS 38.44 27.79 21.08 16.68 17.64 21.98 23.48 38.78%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.87 1.76 1.65 1.57 1.57 1.52 1.48 16.82%
Adjusted Per Share Value based on latest NOSH - 216,564
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 74.61 73.35 69.53 61.92 66.61 68.04 66.92 7.49%
EPS 10.42 7.44 5.70 4.51 4.76 5.40 5.77 48.13%
DPS 0.00 1.35 0.00 0.00 0.00 0.98 0.00 -
NAPS 0.5069 0.4755 0.4459 0.4242 0.4239 0.3734 0.3634 24.76%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 1.20 1.46 1.52 1.56 1.77 1.66 1.18 -
P/RPS 0.44 0.54 0.59 0.68 0.72 0.60 0.43 1.54%
P/EPS 3.12 5.30 7.21 9.35 10.03 7.56 5.03 -27.20%
EY 32.03 18.87 13.87 10.69 9.97 13.24 19.90 37.22%
DY 0.00 3.42 0.00 0.00 0.00 2.41 0.00 -
P/NAPS 0.64 0.83 0.92 0.99 1.13 1.09 0.80 -13.78%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 29/10/15 30/07/15 23/04/15 16/01/15 28/10/14 24/07/14 24/04/14 -
Price 1.57 1.44 1.53 1.45 1.49 2.01 1.89 -
P/RPS 0.57 0.53 0.59 0.63 0.60 0.73 0.69 -11.92%
P/EPS 4.08 5.23 7.26 8.69 8.45 9.15 8.05 -36.35%
EY 24.48 19.13 13.78 11.50 11.84 10.93 12.42 57.00%
DY 0.00 3.47 0.00 0.00 0.00 1.99 0.00 -
P/NAPS 0.84 0.82 0.93 0.92 0.95 1.32 1.28 -24.42%

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