[GADANG] QoQ Quarter Result on 30-Nov-2013 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 15.88%
YoY- -32.46%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 133,358 142,994 147,478 141,023 113,451 97,320 87,865 31.96%
PBT 12,708 12,544 27,964 12,680 9,897 5,915 5,151 82.28%
Tax -3,066 -3,335 -9,189 -3,955 -2,228 -4,256 -1,475 62.65%
NP 9,642 9,209 18,775 8,725 7,669 1,659 3,676 89.85%
-
NP to SH 9,537 8,591 19,227 8,270 7,137 2,084 3,615 90.59%
-
Tax Rate 24.13% 26.59% 32.86% 31.19% 22.51% 71.95% 28.64% -
Total Cost 123,716 133,785 128,703 132,298 105,782 95,661 84,189 29.16%
-
Net Worth 339,525 196,539 290,960 269,759 269,357 197,236 265,230 17.84%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - 7,861 - - - 5,917 - -
Div Payout % - 91.51% - - - 283.93% - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 339,525 196,539 290,960 269,759 269,357 197,236 265,230 17.84%
NOSH 216,258 196,539 196,595 196,904 196,611 197,236 196,467 6.58%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 7.23% 6.44% 12.73% 6.19% 6.76% 1.70% 4.18% -
ROE 2.81% 4.37% 6.61% 3.07% 2.65% 1.06% 1.36% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 61.67 72.76 75.02 71.62 57.70 49.34 44.72 23.82%
EPS 4.41 4.37 9.78 4.20 3.63 1.06 1.84 78.80%
DPS 0.00 4.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.57 1.00 1.48 1.37 1.37 1.00 1.35 10.55%
Adjusted Per Share Value based on latest NOSH - 196,904
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 16.65 17.85 18.41 17.61 14.17 12.15 10.97 31.96%
EPS 1.19 1.07 2.40 1.03 0.89 0.26 0.45 90.89%
DPS 0.00 0.98 0.00 0.00 0.00 0.74 0.00 -
NAPS 0.4239 0.2454 0.3633 0.3368 0.3363 0.2463 0.3312 17.82%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 1.77 1.66 1.18 1.00 0.84 0.915 0.61 -
P/RPS 2.87 2.28 1.57 1.40 1.46 1.85 1.36 64.30%
P/EPS 40.14 37.98 12.07 23.81 23.14 86.60 33.15 13.56%
EY 2.49 2.63 8.29 4.20 4.32 1.15 3.02 -12.04%
DY 0.00 2.41 0.00 0.00 0.00 3.28 0.00 -
P/NAPS 1.13 1.66 0.80 0.73 0.61 0.92 0.45 84.43%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 28/10/14 24/07/14 24/04/14 23/01/14 24/10/13 25/07/13 24/04/13 -
Price 1.49 2.01 1.89 1.15 0.955 1.00 0.64 -
P/RPS 2.42 2.76 2.52 1.61 1.66 2.03 1.43 41.87%
P/EPS 33.79 45.98 19.33 27.38 26.31 94.64 34.78 -1.90%
EY 2.96 2.17 5.17 3.65 3.80 1.06 2.88 1.83%
DY 0.00 1.99 0.00 0.00 0.00 3.00 0.00 -
P/NAPS 0.95 2.01 1.28 0.84 0.70 1.00 0.47 59.65%

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