[GADANG] QoQ Quarter Result on 31-Aug-2013 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 242.47%
YoY- 182.43%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 142,994 147,478 141,023 113,451 97,320 87,865 124,013 9.96%
PBT 12,544 27,964 12,680 9,897 5,915 5,151 17,698 -20.52%
Tax -3,335 -9,189 -3,955 -2,228 -4,256 -1,475 -5,374 -27.26%
NP 9,209 18,775 8,725 7,669 1,659 3,676 12,324 -17.66%
-
NP to SH 8,591 19,227 8,270 7,137 2,084 3,615 12,244 -21.05%
-
Tax Rate 26.59% 32.86% 31.19% 22.51% 71.95% 28.64% 30.37% -
Total Cost 133,785 128,703 132,298 105,782 95,661 84,189 111,689 12.80%
-
Net Worth 196,539 290,960 269,759 269,357 197,236 265,230 261,809 -17.41%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 7,861 - - - 5,917 - - -
Div Payout % 91.51% - - - 283.93% - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 196,539 290,960 269,759 269,357 197,236 265,230 261,809 -17.41%
NOSH 196,539 196,595 196,904 196,611 197,236 196,467 196,848 -0.10%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 6.44% 12.73% 6.19% 6.76% 1.70% 4.18% 9.94% -
ROE 4.37% 6.61% 3.07% 2.65% 1.06% 1.36% 4.68% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 72.76 75.02 71.62 57.70 49.34 44.72 63.00 10.08%
EPS 4.37 9.78 4.20 3.63 1.06 1.84 6.22 -20.98%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.00 1.48 1.37 1.37 1.00 1.35 1.33 -17.32%
Adjusted Per Share Value based on latest NOSH - 196,611
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 17.85 18.41 17.61 14.17 12.15 10.97 15.48 9.97%
EPS 1.07 2.40 1.03 0.89 0.26 0.45 1.53 -21.22%
DPS 0.98 0.00 0.00 0.00 0.74 0.00 0.00 -
NAPS 0.2454 0.3633 0.3368 0.3363 0.2463 0.3312 0.3269 -17.41%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.66 1.18 1.00 0.84 0.915 0.61 0.61 -
P/RPS 2.28 1.57 1.40 1.46 1.85 1.36 0.97 76.87%
P/EPS 37.98 12.07 23.81 23.14 86.60 33.15 9.81 146.76%
EY 2.63 8.29 4.20 4.32 1.15 3.02 10.20 -59.52%
DY 2.41 0.00 0.00 0.00 3.28 0.00 0.00 -
P/NAPS 1.66 0.80 0.73 0.61 0.92 0.45 0.46 135.45%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 24/07/14 24/04/14 23/01/14 24/10/13 25/07/13 24/04/13 29/01/13 -
Price 2.01 1.89 1.15 0.955 1.00 0.64 0.59 -
P/RPS 2.76 2.52 1.61 1.66 2.03 1.43 0.94 105.18%
P/EPS 45.98 19.33 27.38 26.31 94.64 34.78 9.49 186.60%
EY 2.17 5.17 3.65 3.80 1.06 2.88 10.54 -65.16%
DY 1.99 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 2.01 1.28 0.84 0.70 1.00 0.47 0.44 175.56%

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