[GADANG] QoQ Cumulative Quarter Result on 31-Aug-2013 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -65.13%
YoY- 182.43%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 544,946 401,952 254,474 113,451 356,466 259,146 171,281 116.47%
PBT 63,085 50,541 22,577 9,897 32,472 26,557 21,406 105.68%
Tax -18,707 -15,372 -6,183 -2,228 -11,809 -7,552 -6,077 111.75%
NP 44,378 35,169 16,394 7,669 20,663 19,005 15,329 103.25%
-
NP to SH 43,225 34,634 15,407 7,137 20,470 18,386 14,771 104.72%
-
Tax Rate 29.65% 30.41% 27.39% 22.51% 36.37% 28.44% 28.39% -
Total Cost 500,568 366,783 238,080 105,782 335,803 240,141 155,952 117.74%
-
Net Worth 299,033 291,075 269,573 269,357 263,559 265,466 261,590 9.33%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 7,869 - - - 5,900 - - -
Div Payout % 18.21% - - - 28.83% - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 299,033 291,075 269,573 269,357 263,559 265,466 261,590 9.33%
NOSH 196,732 196,672 196,768 196,611 196,686 196,641 196,684 0.01%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 8.14% 8.75% 6.44% 6.76% 5.80% 7.33% 8.95% -
ROE 14.45% 11.90% 5.72% 2.65% 7.77% 6.93% 5.65% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 277.00 204.38 129.33 57.70 181.24 131.79 87.08 116.44%
EPS 21.98 17.61 7.83 3.63 10.41 9.35 7.51 104.74%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.52 1.48 1.37 1.37 1.34 1.35 1.33 9.31%
Adjusted Per Share Value based on latest NOSH - 196,611
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 68.04 50.19 31.77 14.17 44.51 32.36 21.39 116.44%
EPS 5.40 4.32 1.92 0.89 2.56 2.30 1.84 105.11%
DPS 0.98 0.00 0.00 0.00 0.74 0.00 0.00 -
NAPS 0.3734 0.3634 0.3366 0.3363 0.3291 0.3315 0.3266 9.34%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.66 1.18 1.00 0.84 0.915 0.61 0.61 -
P/RPS 0.60 0.58 0.77 1.46 0.50 0.46 0.70 -9.77%
P/EPS 7.56 6.70 12.77 23.14 8.79 6.52 8.12 -4.65%
EY 13.24 14.92 7.83 4.32 11.37 15.33 12.31 4.97%
DY 2.41 0.00 0.00 0.00 3.28 0.00 0.00 -
P/NAPS 1.09 0.80 0.73 0.61 0.68 0.45 0.46 77.83%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 24/07/14 24/04/14 23/01/14 24/10/13 25/07/13 24/04/13 29/01/13 -
Price 2.01 1.89 1.15 0.955 1.00 0.64 0.59 -
P/RPS 0.73 0.92 0.89 1.66 0.55 0.49 0.68 4.84%
P/EPS 9.15 10.73 14.69 26.31 9.61 6.84 7.86 10.67%
EY 10.93 9.32 6.81 3.80 10.41 14.61 12.73 -9.67%
DY 1.99 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 1.32 1.28 0.84 0.70 0.75 0.47 0.44 108.14%

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