[GADANG] QoQ Quarter Result on 31-Aug-2014 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- 11.01%
YoY- 33.63%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 169,755 169,689 114,596 133,358 142,994 147,478 141,023 13.17%
PBT 32,773 26,855 12,488 12,708 12,544 27,964 12,680 88.44%
Tax -6,805 -10,373 -3,799 -3,066 -3,335 -9,189 -3,955 43.63%
NP 25,968 16,482 8,689 9,642 9,209 18,775 8,725 107.04%
-
NP to SH 25,404 16,168 8,511 9,537 8,591 19,227 8,270 111.45%
-
Tax Rate 20.76% 38.63% 30.42% 24.13% 26.59% 32.86% 31.19% -
Total Cost 143,787 153,207 105,907 123,716 133,785 128,703 132,298 5.71%
-
Net Worth 216,317 357,124 340,006 339,525 196,539 290,960 269,759 -13.69%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 10,815 - - - 7,861 - - -
Div Payout % 42.58% - - - 91.51% - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 216,317 357,124 340,006 339,525 196,539 290,960 269,759 -13.69%
NOSH 216,317 216,439 216,564 216,258 196,539 196,595 196,904 6.47%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 15.30% 9.71% 7.58% 7.23% 6.44% 12.73% 6.19% -
ROE 11.74% 4.53% 2.50% 2.81% 4.37% 6.61% 3.07% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 78.48 78.40 52.92 61.67 72.76 75.02 71.62 6.29%
EPS 11.84 7.47 3.93 4.41 4.37 9.78 4.20 99.68%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.00 1.65 1.57 1.57 1.00 1.48 1.37 -18.94%
Adjusted Per Share Value based on latest NOSH - 216,258
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 21.20 21.19 14.31 16.65 17.85 18.41 17.61 13.17%
EPS 3.17 2.02 1.06 1.19 1.07 2.40 1.03 111.72%
DPS 1.35 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.2701 0.4459 0.4245 0.4239 0.2454 0.3633 0.3368 -13.69%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 1.46 1.52 1.56 1.77 1.66 1.18 1.00 -
P/RPS 1.86 1.94 2.95 2.87 2.28 1.57 1.40 20.87%
P/EPS 12.43 20.35 39.69 40.14 37.98 12.07 23.81 -35.19%
EY 8.04 4.91 2.52 2.49 2.63 8.29 4.20 54.23%
DY 3.42 0.00 0.00 0.00 2.41 0.00 0.00 -
P/NAPS 1.46 0.92 0.99 1.13 1.66 0.80 0.73 58.80%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 30/07/15 23/04/15 16/01/15 28/10/14 24/07/14 24/04/14 23/01/14 -
Price 1.44 1.53 1.45 1.49 2.01 1.89 1.15 -
P/RPS 1.83 1.95 2.74 2.42 2.76 2.52 1.61 8.92%
P/EPS 12.26 20.48 36.90 33.79 45.98 19.33 27.38 -41.49%
EY 8.16 4.88 2.71 2.96 2.17 5.17 3.65 71.05%
DY 3.47 0.00 0.00 0.00 1.99 0.00 0.00 -
P/NAPS 1.44 0.93 0.92 0.95 2.01 1.28 0.84 43.28%

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