[GADANG] QoQ Cumulative Quarter Result on 31-May-2014 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 24.81%
YoY- 111.16%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 417,643 247,954 133,358 544,946 401,952 254,474 113,451 138.98%
PBT 52,051 25,196 12,708 63,085 50,541 22,577 9,897 203.34%
Tax -17,238 -6,865 -3,066 -18,707 -15,372 -6,183 -2,228 292.65%
NP 34,813 18,331 9,642 44,378 35,169 16,394 7,669 174.91%
-
NP to SH 34,216 18,048 9,537 43,225 34,634 15,407 7,137 185.13%
-
Tax Rate 33.12% 27.25% 24.13% 29.65% 30.41% 27.39% 22.51% -
Total Cost 382,830 229,623 123,716 500,568 366,783 238,080 105,782 136.27%
-
Net Worth 357,092 339,752 339,525 299,033 291,075 269,573 269,357 20.74%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - 7,869 - - - -
Div Payout % - - - 18.21% - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 357,092 339,752 339,525 299,033 291,075 269,573 269,357 20.74%
NOSH 216,419 216,402 216,258 196,732 196,672 196,768 196,611 6.62%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 8.34% 7.39% 7.23% 8.14% 8.75% 6.44% 6.76% -
ROE 9.58% 5.31% 2.81% 14.45% 11.90% 5.72% 2.65% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 192.98 114.58 61.67 277.00 204.38 129.33 57.70 124.13%
EPS 15.81 8.34 4.41 21.98 17.61 7.83 3.63 167.41%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.65 1.57 1.57 1.52 1.48 1.37 1.37 13.23%
Adjusted Per Share Value based on latest NOSH - 196,539
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 52.15 30.96 16.65 68.04 50.19 31.77 14.17 138.94%
EPS 4.27 2.25 1.19 5.40 4.32 1.92 0.89 185.28%
DPS 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
NAPS 0.4459 0.4242 0.4239 0.3734 0.3634 0.3366 0.3363 20.75%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 1.52 1.56 1.77 1.66 1.18 1.00 0.84 -
P/RPS 0.79 1.36 2.87 0.60 0.58 0.77 1.46 -33.67%
P/EPS 9.61 18.71 40.14 7.56 6.70 12.77 23.14 -44.42%
EY 10.40 5.35 2.49 13.24 14.92 7.83 4.32 79.91%
DY 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.92 0.99 1.13 1.09 0.80 0.73 0.61 31.61%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 23/04/15 16/01/15 28/10/14 24/07/14 24/04/14 23/01/14 24/10/13 -
Price 1.53 1.45 1.49 2.01 1.89 1.15 0.955 -
P/RPS 0.79 1.27 2.42 0.73 0.92 0.89 1.66 -39.12%
P/EPS 9.68 17.39 33.79 9.15 10.73 14.69 26.31 -48.74%
EY 10.33 5.75 2.96 10.93 9.32 6.81 3.80 95.13%
DY 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
P/NAPS 0.93 0.92 0.95 1.32 1.28 0.84 0.70 20.91%

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