[GADANG] QoQ Cumulative Quarter Result on 31-Aug-2015 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- -65.01%
YoY- 118.75%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 427,277 427,277 251,362 149,382 587,398 417,643 247,954 54.58%
PBT 86,277 86,277 51,374 25,878 84,824 52,051 25,196 167.84%
Tax -22,353 -22,353 -12,954 -5,121 -24,043 -17,238 -6,865 157.26%
NP 63,924 63,924 38,420 20,757 60,781 34,813 18,331 171.78%
-
NP to SH 63,694 63,694 38,583 20,862 59,620 34,216 18,048 174.39%
-
Tax Rate 25.91% 25.91% 25.22% 19.79% 28.34% 33.12% 27.25% -
Total Cost 363,353 363,353 212,942 128,625 526,617 382,830 229,623 44.39%
-
Net Worth 441,150 0 409,078 405,951 380,823 357,092 339,752 23.25%
Dividend
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - - 10,818 - - -
Div Payout % - - - - 18.15% - - -
Equity
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 441,150 0 409,078 405,951 380,823 357,092 339,752 23.25%
NOSH 227,397 249,291 223,539 217,086 216,377 216,419 216,402 4.04%
Ratio Analysis
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 14.96% 14.96% 15.28% 13.90% 10.35% 8.34% 7.39% -
ROE 14.44% 0.00% 9.43% 5.14% 15.66% 9.58% 5.31% -
Per Share
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 187.90 171.40 112.45 68.81 271.47 192.98 114.58 48.57%
EPS 28.01 25.55 17.26 9.61 27.79 15.81 8.34 163.72%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.94 0.00 1.83 1.87 1.76 1.65 1.57 18.45%
Adjusted Per Share Value based on latest NOSH - 217,086
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 53.35 53.35 31.39 18.65 73.35 52.15 30.96 54.58%
EPS 7.95 7.95 4.82 2.60 7.44 4.27 2.25 174.65%
DPS 0.00 0.00 0.00 0.00 1.35 0.00 0.00 -
NAPS 0.5508 0.00 0.5108 0.5069 0.4755 0.4459 0.4242 23.25%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 2.07 2.06 1.87 1.20 1.46 1.52 1.56 -
P/RPS 1.10 1.20 1.66 1.74 0.54 0.79 1.36 -15.61%
P/EPS 7.39 8.06 10.83 12.49 5.30 9.61 18.71 -52.45%
EY 13.53 12.40 9.23 8.01 18.87 10.40 5.35 110.15%
DY 0.00 0.00 0.00 0.00 3.42 0.00 0.00 -
P/NAPS 1.07 0.00 1.02 0.64 0.83 0.92 0.99 6.41%
Price Multiplier on Announcement Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 28/04/16 - 21/01/16 29/10/15 30/07/15 23/04/15 16/01/15 -
Price 2.03 0.00 2.18 1.57 1.44 1.53 1.45 -
P/RPS 1.08 0.00 1.94 2.28 0.53 0.79 1.27 -12.16%
P/EPS 7.25 0.00 12.63 16.34 5.23 9.68 17.39 -50.35%
EY 13.80 0.00 7.92 6.12 19.13 10.33 5.75 101.52%
DY 0.00 0.00 0.00 0.00 3.47 0.00 0.00 -
P/NAPS 1.05 0.00 1.19 0.84 0.82 0.93 0.92 11.15%

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