[GADANG] QoQ Cumulative Quarter Result on 28-Feb-2013 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 24.47%
YoY- 249.21%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 254,474 113,451 356,466 259,146 171,281 47,268 246,347 2.18%
PBT 22,577 9,897 32,472 26,557 21,406 3,708 17,918 16.64%
Tax -6,183 -2,228 -11,809 -7,552 -6,077 -704 -4,183 29.72%
NP 16,394 7,669 20,663 19,005 15,329 3,004 13,735 12.50%
-
NP to SH 15,407 7,137 20,470 18,386 14,771 2,527 14,451 4.35%
-
Tax Rate 27.39% 22.51% 36.37% 28.44% 28.39% 18.99% 23.35% -
Total Cost 238,080 105,782 335,803 240,141 155,952 44,264 232,612 1.55%
-
Net Worth 269,573 269,357 263,559 265,466 261,590 252,699 245,722 6.36%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - 5,900 - - - 3,931 -
Div Payout % - - 28.83% - - - 27.21% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 269,573 269,357 263,559 265,466 261,590 252,699 245,722 6.36%
NOSH 196,768 196,611 196,686 196,641 196,684 197,421 196,578 0.06%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 6.44% 6.76% 5.80% 7.33% 8.95% 6.36% 5.58% -
ROE 5.72% 2.65% 7.77% 6.93% 5.65% 1.00% 5.88% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 129.33 57.70 181.24 131.79 87.08 23.94 125.32 2.12%
EPS 7.83 3.63 10.41 9.35 7.51 1.28 7.35 4.30%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.37 1.37 1.34 1.35 1.33 1.28 1.25 6.29%
Adjusted Per Share Value based on latest NOSH - 196,467
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 31.77 14.17 44.51 32.36 21.39 5.90 30.76 2.17%
EPS 1.92 0.89 2.56 2.30 1.84 0.32 1.80 4.39%
DPS 0.00 0.00 0.74 0.00 0.00 0.00 0.49 -
NAPS 0.3366 0.3363 0.3291 0.3315 0.3266 0.3155 0.3068 6.36%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 1.00 0.84 0.915 0.61 0.61 0.57 0.57 -
P/RPS 0.77 1.46 0.50 0.46 0.70 2.38 0.45 43.01%
P/EPS 12.77 23.14 8.79 6.52 8.12 44.53 7.75 39.46%
EY 7.83 4.32 11.37 15.33 12.31 2.25 12.90 -28.28%
DY 0.00 0.00 3.28 0.00 0.00 0.00 3.51 -
P/NAPS 0.73 0.61 0.68 0.45 0.46 0.45 0.46 36.01%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 23/01/14 24/10/13 25/07/13 24/04/13 29/01/13 29/10/12 26/07/12 -
Price 1.15 0.955 1.00 0.64 0.59 0.68 0.57 -
P/RPS 0.89 1.66 0.55 0.49 0.68 2.84 0.45 57.49%
P/EPS 14.69 26.31 9.61 6.84 7.86 53.13 7.75 53.10%
EY 6.81 3.80 10.41 14.61 12.73 1.88 12.90 -34.65%
DY 0.00 0.00 3.00 0.00 0.00 0.00 3.51 -
P/NAPS 0.84 0.70 0.75 0.47 0.44 0.53 0.46 49.34%

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