[GADANG] QoQ Cumulative Quarter Result on 30-Nov-2015 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
21-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- 84.94%
YoY- 113.78%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 673,530 427,277 427,277 251,362 149,382 587,398 417,643 46.35%
PBT 126,075 86,277 86,277 51,374 25,878 84,824 52,051 102.38%
Tax -31,373 -22,353 -22,353 -12,954 -5,121 -24,043 -17,238 61.16%
NP 94,702 63,924 63,924 38,420 20,757 60,781 34,813 122.00%
-
NP to SH 94,767 63,694 63,694 38,583 20,862 59,620 34,216 125.21%
-
Tax Rate 24.88% 25.91% 25.91% 25.22% 19.79% 28.34% 33.12% -
Total Cost 578,828 363,353 363,353 212,942 128,625 526,617 382,830 39.02%
-
Net Worth 189,774 441,150 0 409,078 405,951 380,823 357,092 -39.57%
Dividend
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 16,200 - - - - 10,818 - -
Div Payout % 17.09% - - - - 18.15% - -
Equity
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 189,774 441,150 0 409,078 405,951 380,823 357,092 -39.57%
NOSH 231,432 227,397 249,291 223,539 217,086 216,377 216,419 5.49%
Ratio Analysis
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 14.06% 14.96% 14.96% 15.28% 13.90% 10.35% 8.34% -
ROE 49.94% 14.44% 0.00% 9.43% 5.14% 15.66% 9.58% -
Per Share
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 291.03 187.90 171.40 112.45 68.81 271.47 192.98 38.73%
EPS 16.84 28.01 25.55 17.26 9.61 27.79 15.81 5.15%
DPS 7.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.82 1.94 0.00 1.83 1.87 1.76 1.65 -42.72%
Adjusted Per Share Value based on latest NOSH - 223,467
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 84.10 53.35 53.35 31.39 18.65 73.35 52.15 46.35%
EPS 11.83 7.95 7.95 4.82 2.60 7.44 4.27 125.26%
DPS 2.02 0.00 0.00 0.00 0.00 1.35 0.00 -
NAPS 0.237 0.5508 0.00 0.5108 0.5069 0.4755 0.4459 -39.57%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 2.08 2.07 2.06 1.87 1.20 1.46 1.52 -
P/RPS 0.71 1.10 1.20 1.66 1.74 0.54 0.79 -8.15%
P/EPS 5.08 7.39 8.06 10.83 12.49 5.30 9.61 -39.83%
EY 19.69 13.53 12.40 9.23 8.01 18.87 10.40 66.31%
DY 3.37 0.00 0.00 0.00 0.00 3.42 0.00 -
P/NAPS 2.54 1.07 0.00 1.02 0.64 0.83 0.92 124.64%
Price Multiplier on Announcement Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 21/07/16 28/04/16 - 21/01/16 29/10/15 30/07/15 23/04/15 -
Price 2.33 2.03 0.00 2.18 1.57 1.44 1.53 -
P/RPS 0.80 1.08 0.00 1.94 2.28 0.53 0.79 1.00%
P/EPS 5.69 7.25 0.00 12.63 16.34 5.23 9.68 -34.52%
EY 17.57 13.80 0.00 7.92 6.12 19.13 10.33 52.69%
DY 3.00 0.00 0.00 0.00 0.00 3.47 0.00 -
P/NAPS 2.84 1.05 0.00 1.19 0.84 0.82 0.93 143.43%

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