[GADANG] QoQ Cumulative Quarter Result on 31-May-2013 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 11.33%
YoY- 41.65%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 401,952 254,474 113,451 356,466 259,146 171,281 47,268 318.25%
PBT 50,541 22,577 9,897 32,472 26,557 21,406 3,708 473.34%
Tax -15,372 -6,183 -2,228 -11,809 -7,552 -6,077 -704 685.64%
NP 35,169 16,394 7,669 20,663 19,005 15,329 3,004 417.92%
-
NP to SH 34,634 15,407 7,137 20,470 18,386 14,771 2,527 475.45%
-
Tax Rate 30.41% 27.39% 22.51% 36.37% 28.44% 28.39% 18.99% -
Total Cost 366,783 238,080 105,782 335,803 240,141 155,952 44,264 311.07%
-
Net Worth 291,075 269,573 269,357 263,559 265,466 261,590 252,699 9.91%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - 5,900 - - - -
Div Payout % - - - 28.83% - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 291,075 269,573 269,357 263,559 265,466 261,590 252,699 9.91%
NOSH 196,672 196,768 196,611 196,686 196,641 196,684 197,421 -0.25%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 8.75% 6.44% 6.76% 5.80% 7.33% 8.95% 6.36% -
ROE 11.90% 5.72% 2.65% 7.77% 6.93% 5.65% 1.00% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 204.38 129.33 57.70 181.24 131.79 87.08 23.94 319.35%
EPS 17.61 7.83 3.63 10.41 9.35 7.51 1.28 476.92%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.48 1.37 1.37 1.34 1.35 1.33 1.28 10.19%
Adjusted Per Share Value based on latest NOSH - 197,236
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 50.19 31.77 14.17 44.51 32.36 21.39 5.90 318.35%
EPS 4.32 1.92 0.89 2.56 2.30 1.84 0.32 469.67%
DPS 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
NAPS 0.3634 0.3366 0.3363 0.3291 0.3315 0.3266 0.3155 9.90%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.18 1.00 0.84 0.915 0.61 0.61 0.57 -
P/RPS 0.58 0.77 1.46 0.50 0.46 0.70 2.38 -61.08%
P/EPS 6.70 12.77 23.14 8.79 6.52 8.12 44.53 -71.80%
EY 14.92 7.83 4.32 11.37 15.33 12.31 2.25 254.18%
DY 0.00 0.00 0.00 3.28 0.00 0.00 0.00 -
P/NAPS 0.80 0.73 0.61 0.68 0.45 0.46 0.45 46.90%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 24/04/14 23/01/14 24/10/13 25/07/13 24/04/13 29/01/13 29/10/12 -
Price 1.89 1.15 0.955 1.00 0.64 0.59 0.68 -
P/RPS 0.92 0.89 1.66 0.55 0.49 0.68 2.84 -52.92%
P/EPS 10.73 14.69 26.31 9.61 6.84 7.86 53.13 -65.67%
EY 9.32 6.81 3.80 10.41 14.61 12.73 1.88 191.59%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.84 0.70 0.75 0.47 0.44 0.53 80.29%

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