[GADANG] QoQ Quarter Result on 30-Nov-2014 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
16-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- -10.76%
YoY- 2.91%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 149,382 169,755 169,689 114,596 133,358 142,994 147,478 0.85%
PBT 25,878 32,773 26,855 12,488 12,708 12,544 27,964 -5.02%
Tax -5,121 -6,805 -10,373 -3,799 -3,066 -3,335 -9,189 -32.20%
NP 20,757 25,968 16,482 8,689 9,642 9,209 18,775 6.89%
-
NP to SH 20,862 25,404 16,168 8,511 9,537 8,591 19,227 5.57%
-
Tax Rate 19.79% 20.76% 38.63% 30.42% 24.13% 26.59% 32.86% -
Total Cost 128,625 143,787 153,207 105,907 123,716 133,785 128,703 -0.04%
-
Net Worth 405,951 216,317 357,124 340,006 339,525 196,539 290,960 24.78%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - 10,815 - - - 7,861 - -
Div Payout % - 42.58% - - - 91.51% - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 405,951 216,317 357,124 340,006 339,525 196,539 290,960 24.78%
NOSH 217,086 216,317 216,439 216,564 216,258 196,539 196,595 6.81%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 13.90% 15.30% 9.71% 7.58% 7.23% 6.44% 12.73% -
ROE 5.14% 11.74% 4.53% 2.50% 2.81% 4.37% 6.61% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 68.81 78.48 78.40 52.92 61.67 72.76 75.02 -5.58%
EPS 9.61 11.84 7.47 3.93 4.41 4.37 9.78 -1.15%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.87 1.00 1.65 1.57 1.57 1.00 1.48 16.82%
Adjusted Per Share Value based on latest NOSH - 216,564
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 18.65 21.20 21.19 14.31 16.65 17.85 18.41 0.86%
EPS 2.60 3.17 2.02 1.06 1.19 1.07 2.40 5.46%
DPS 0.00 1.35 0.00 0.00 0.00 0.98 0.00 -
NAPS 0.5069 0.2701 0.4459 0.4245 0.4239 0.2454 0.3633 24.78%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 1.20 1.46 1.52 1.56 1.77 1.66 1.18 -
P/RPS 1.74 1.86 1.94 2.95 2.87 2.28 1.57 7.07%
P/EPS 12.49 12.43 20.35 39.69 40.14 37.98 12.07 2.30%
EY 8.01 8.04 4.91 2.52 2.49 2.63 8.29 -2.25%
DY 0.00 3.42 0.00 0.00 0.00 2.41 0.00 -
P/NAPS 0.64 1.46 0.92 0.99 1.13 1.66 0.80 -13.78%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 29/10/15 30/07/15 23/04/15 16/01/15 28/10/14 24/07/14 24/04/14 -
Price 1.57 1.44 1.53 1.45 1.49 2.01 1.89 -
P/RPS 2.28 1.83 1.95 2.74 2.42 2.76 2.52 -6.43%
P/EPS 16.34 12.26 20.48 36.90 33.79 45.98 19.33 -10.57%
EY 6.12 8.16 4.88 2.71 2.96 2.17 5.17 11.86%
DY 0.00 3.47 0.00 0.00 0.00 1.99 0.00 -
P/NAPS 0.84 1.44 0.93 0.92 0.95 2.01 1.28 -24.42%

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