[GADANG] QoQ Quarter Result on 28-Feb-2015 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- 89.97%
YoY- -15.91%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 101,980 149,382 169,755 169,689 114,596 133,358 142,994 -20.15%
PBT 25,496 25,878 32,773 26,855 12,488 12,708 12,544 60.38%
Tax -7,833 -5,121 -6,805 -10,373 -3,799 -3,066 -3,335 76.60%
NP 17,663 20,757 25,968 16,482 8,689 9,642 9,209 54.31%
-
NP to SH 17,721 20,862 25,404 16,168 8,511 9,537 8,591 61.97%
-
Tax Rate 30.72% 19.79% 20.76% 38.63% 30.42% 24.13% 26.59% -
Total Cost 84,317 128,625 143,787 153,207 105,907 123,716 133,785 -26.47%
-
Net Worth 408,946 405,951 216,317 357,124 340,006 339,525 196,539 62.91%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - 10,815 - - - 7,861 -
Div Payout % - - 42.58% - - - 91.51% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 408,946 405,951 216,317 357,124 340,006 339,525 196,539 62.91%
NOSH 223,467 217,086 216,317 216,439 216,564 216,258 196,539 8.92%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 17.32% 13.90% 15.30% 9.71% 7.58% 7.23% 6.44% -
ROE 4.33% 5.14% 11.74% 4.53% 2.50% 2.81% 4.37% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 45.64 68.81 78.48 78.40 52.92 61.67 72.76 -26.70%
EPS 7.93 9.61 11.84 7.47 3.93 4.41 4.37 48.72%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.83 1.87 1.00 1.65 1.57 1.57 1.00 49.55%
Adjusted Per Share Value based on latest NOSH - 216,439
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 12.73 18.65 21.20 21.19 14.31 16.65 17.85 -20.16%
EPS 2.21 2.60 3.17 2.02 1.06 1.19 1.07 62.11%
DPS 0.00 0.00 1.35 0.00 0.00 0.00 0.98 -
NAPS 0.5106 0.5069 0.2701 0.4459 0.4245 0.4239 0.2454 62.90%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 1.87 1.20 1.46 1.52 1.56 1.77 1.66 -
P/RPS 4.10 1.74 1.86 1.94 2.95 2.87 2.28 47.82%
P/EPS 23.58 12.49 12.43 20.35 39.69 40.14 37.98 -27.20%
EY 4.24 8.01 8.04 4.91 2.52 2.49 2.63 37.45%
DY 0.00 0.00 3.42 0.00 0.00 0.00 2.41 -
P/NAPS 1.02 0.64 1.46 0.92 0.99 1.13 1.66 -27.70%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 21/01/16 29/10/15 30/07/15 23/04/15 16/01/15 28/10/14 24/07/14 -
Price 2.18 1.57 1.44 1.53 1.45 1.49 2.01 -
P/RPS 4.78 2.28 1.83 1.95 2.74 2.42 2.76 44.16%
P/EPS 27.49 16.34 12.26 20.48 36.90 33.79 45.98 -29.00%
EY 3.64 6.12 8.16 4.88 2.71 2.96 2.17 41.13%
DY 0.00 0.00 3.47 0.00 0.00 0.00 1.99 -
P/NAPS 1.19 0.84 1.44 0.93 0.92 0.95 2.01 -29.47%

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