[GADANG] QoQ Annualized Quarter Result on 31-May-2013 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- -16.5%
YoY- 41.65%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 535,936 508,948 453,804 356,466 345,528 342,562 189,072 100.67%
PBT 67,388 45,154 39,588 32,472 35,409 42,812 14,832 175.08%
Tax -20,496 -12,366 -8,912 -11,809 -10,069 -12,154 -2,816 276.93%
NP 46,892 32,788 30,676 20,663 25,340 30,658 12,016 148.49%
-
NP to SH 46,178 30,814 28,548 20,470 24,514 29,542 10,108 176.09%
-
Tax Rate 30.41% 27.39% 22.51% 36.37% 28.44% 28.39% 18.99% -
Total Cost 489,044 476,160 423,128 335,803 320,188 311,904 177,056 97.22%
-
Net Worth 291,075 269,573 269,357 263,559 265,466 261,590 252,699 9.91%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - 5,900 - - - -
Div Payout % - - - 28.83% - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 291,075 269,573 269,357 263,559 265,466 261,590 252,699 9.91%
NOSH 196,672 196,768 196,611 196,686 196,641 196,684 197,421 -0.25%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 8.75% 6.44% 6.76% 5.80% 7.33% 8.95% 6.36% -
ROE 15.86% 11.43% 10.60% 7.77% 9.23% 11.29% 4.00% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 272.50 258.65 230.81 181.24 175.71 174.17 95.77 101.18%
EPS 23.48 15.66 14.52 10.41 12.47 15.02 5.12 176.79%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.48 1.37 1.37 1.34 1.35 1.33 1.28 10.19%
Adjusted Per Share Value based on latest NOSH - 197,236
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 66.92 63.55 56.66 44.51 43.14 42.77 23.61 100.66%
EPS 5.77 3.85 3.56 2.56 3.06 3.69 1.26 176.53%
DPS 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
NAPS 0.3634 0.3366 0.3363 0.3291 0.3315 0.3266 0.3155 9.90%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.18 1.00 0.84 0.915 0.61 0.61 0.57 -
P/RPS 0.43 0.39 0.36 0.50 0.35 0.35 0.60 -19.96%
P/EPS 5.03 6.39 5.79 8.79 4.89 4.06 11.13 -41.19%
EY 19.90 15.66 17.29 11.37 20.44 24.62 8.98 70.22%
DY 0.00 0.00 0.00 3.28 0.00 0.00 0.00 -
P/NAPS 0.80 0.73 0.61 0.68 0.45 0.46 0.45 46.90%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 24/04/14 23/01/14 24/10/13 25/07/13 24/04/13 29/01/13 29/10/12 -
Price 1.89 1.15 0.955 1.00 0.64 0.59 0.68 -
P/RPS 0.69 0.44 0.41 0.55 0.36 0.34 0.71 -1.89%
P/EPS 8.05 7.34 6.58 9.61 5.13 3.93 13.28 -28.44%
EY 12.42 13.62 15.20 10.41 19.48 25.46 7.53 39.72%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.84 0.70 0.75 0.47 0.44 0.53 80.29%

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