[GADANG] QoQ Cumulative Quarter Result on 30-Nov-2013 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 115.88%
YoY- 4.31%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 133,358 544,946 401,952 254,474 113,451 356,466 259,146 -35.70%
PBT 12,708 63,085 50,541 22,577 9,897 32,472 26,557 -38.73%
Tax -3,066 -18,707 -15,372 -6,183 -2,228 -11,809 -7,552 -45.08%
NP 9,642 44,378 35,169 16,394 7,669 20,663 19,005 -36.31%
-
NP to SH 9,537 43,225 34,634 15,407 7,137 20,470 18,386 -35.36%
-
Tax Rate 24.13% 29.65% 30.41% 27.39% 22.51% 36.37% 28.44% -
Total Cost 123,716 500,568 366,783 238,080 105,782 335,803 240,141 -35.65%
-
Net Worth 339,525 299,033 291,075 269,573 269,357 263,559 265,466 17.77%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - 7,869 - - - 5,900 - -
Div Payout % - 18.21% - - - 28.83% - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 339,525 299,033 291,075 269,573 269,357 263,559 265,466 17.77%
NOSH 216,258 196,732 196,672 196,768 196,611 196,686 196,641 6.52%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 7.23% 8.14% 8.75% 6.44% 6.76% 5.80% 7.33% -
ROE 2.81% 14.45% 11.90% 5.72% 2.65% 7.77% 6.93% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 61.67 277.00 204.38 129.33 57.70 181.24 131.79 -39.64%
EPS 4.41 21.98 17.61 7.83 3.63 10.41 9.35 -39.32%
DPS 0.00 4.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.57 1.52 1.48 1.37 1.37 1.34 1.35 10.55%
Adjusted Per Share Value based on latest NOSH - 196,904
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 16.65 68.04 50.19 31.77 14.17 44.51 32.36 -35.71%
EPS 1.19 5.40 4.32 1.92 0.89 2.56 2.30 -35.47%
DPS 0.00 0.98 0.00 0.00 0.00 0.74 0.00 -
NAPS 0.4239 0.3734 0.3634 0.3366 0.3363 0.3291 0.3315 17.75%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 1.77 1.66 1.18 1.00 0.84 0.915 0.61 -
P/RPS 2.87 0.60 0.58 0.77 1.46 0.50 0.46 237.78%
P/EPS 40.14 7.56 6.70 12.77 23.14 8.79 6.52 234.79%
EY 2.49 13.24 14.92 7.83 4.32 11.37 15.33 -70.13%
DY 0.00 2.41 0.00 0.00 0.00 3.28 0.00 -
P/NAPS 1.13 1.09 0.80 0.73 0.61 0.68 0.45 84.43%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 28/10/14 24/07/14 24/04/14 23/01/14 24/10/13 25/07/13 24/04/13 -
Price 1.49 2.01 1.89 1.15 0.955 1.00 0.64 -
P/RPS 2.42 0.73 0.92 0.89 1.66 0.55 0.49 189.16%
P/EPS 33.79 9.15 10.73 14.69 26.31 9.61 6.84 189.21%
EY 2.96 10.93 9.32 6.81 3.80 10.41 14.61 -65.40%
DY 0.00 1.99 0.00 0.00 0.00 3.00 0.00 -
P/NAPS 0.95 1.32 1.28 0.84 0.70 0.75 0.47 59.65%

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