[GADANG] QoQ Cumulative Quarter Result on 28-Feb-2015 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- 89.58%
YoY- -1.21%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 251,362 149,382 587,398 417,643 247,954 133,358 544,946 -40.27%
PBT 51,374 25,878 84,824 52,051 25,196 12,708 63,085 -12.78%
Tax -12,954 -5,121 -24,043 -17,238 -6,865 -3,066 -18,707 -21.71%
NP 38,420 20,757 60,781 34,813 18,331 9,642 44,378 -9.15%
-
NP to SH 38,583 20,862 59,620 34,216 18,048 9,537 43,225 -7.28%
-
Tax Rate 25.22% 19.79% 28.34% 33.12% 27.25% 24.13% 29.65% -
Total Cost 212,942 128,625 526,617 382,830 229,623 123,716 500,568 -43.40%
-
Net Worth 409,078 405,951 380,823 357,092 339,752 339,525 299,033 23.20%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - 10,818 - - - 7,869 -
Div Payout % - - 18.15% - - - 18.21% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 409,078 405,951 380,823 357,092 339,752 339,525 299,033 23.20%
NOSH 223,539 217,086 216,377 216,419 216,402 216,258 196,732 8.88%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 15.28% 13.90% 10.35% 8.34% 7.39% 7.23% 8.14% -
ROE 9.43% 5.14% 15.66% 9.58% 5.31% 2.81% 14.45% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 112.45 68.81 271.47 192.98 114.58 61.67 277.00 -45.14%
EPS 17.26 9.61 27.79 15.81 8.34 4.41 21.98 -14.87%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.83 1.87 1.76 1.65 1.57 1.57 1.52 13.15%
Adjusted Per Share Value based on latest NOSH - 216,439
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 31.39 18.65 73.35 52.15 30.96 16.65 68.04 -40.26%
EPS 4.82 2.60 7.44 4.27 2.25 1.19 5.40 -7.28%
DPS 0.00 0.00 1.35 0.00 0.00 0.00 0.98 -
NAPS 0.5108 0.5069 0.4755 0.4459 0.4242 0.4239 0.3734 23.20%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 1.87 1.20 1.46 1.52 1.56 1.77 1.66 -
P/RPS 1.66 1.74 0.54 0.79 1.36 2.87 0.60 96.95%
P/EPS 10.83 12.49 5.30 9.61 18.71 40.14 7.56 27.05%
EY 9.23 8.01 18.87 10.40 5.35 2.49 13.24 -21.36%
DY 0.00 0.00 3.42 0.00 0.00 0.00 2.41 -
P/NAPS 1.02 0.64 0.83 0.92 0.99 1.13 1.09 -4.32%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 21/01/16 29/10/15 30/07/15 23/04/15 16/01/15 28/10/14 24/07/14 -
Price 2.18 1.57 1.44 1.53 1.45 1.49 2.01 -
P/RPS 1.94 2.28 0.53 0.79 1.27 2.42 0.73 91.74%
P/EPS 12.63 16.34 5.23 9.68 17.39 33.79 9.15 23.94%
EY 7.92 6.12 19.13 10.33 5.75 2.96 10.93 -19.30%
DY 0.00 0.00 3.47 0.00 0.00 0.00 1.99 -
P/NAPS 1.19 0.84 0.82 0.93 0.92 0.95 1.32 -6.67%

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