[GADANG] QoQ Quarter Result on 31-Aug-2015 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- -17.88%
YoY- 118.75%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 175,915 175,915 101,980 149,382 169,755 169,689 114,596 40.92%
PBT 34,903 34,903 25,496 25,878 32,773 26,855 12,488 127.66%
Tax -9,399 -9,399 -7,833 -5,121 -6,805 -10,373 -3,799 106.49%
NP 25,504 25,504 17,663 20,757 25,968 16,482 8,689 136.76%
-
NP to SH 25,111 25,111 17,721 20,862 25,404 16,168 8,511 137.74%
-
Tax Rate 26.93% 26.93% 30.72% 19.79% 20.76% 38.63% 30.42% -
Total Cost 150,411 150,411 84,317 128,625 143,787 153,207 105,907 32.41%
-
Net Worth 433,796 0 408,946 405,951 216,317 357,124 340,006 21.53%
Dividend
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - - 10,815 - - -
Div Payout % - - - - 42.58% - - -
Equity
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 433,796 0 408,946 405,951 216,317 357,124 340,006 21.53%
NOSH 223,606 249,364 223,467 217,086 216,317 216,439 216,564 2.59%
Ratio Analysis
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 14.50% 14.50% 17.32% 13.90% 15.30% 9.71% 7.58% -
ROE 5.79% 0.00% 4.33% 5.14% 11.74% 4.53% 2.50% -
Per Share
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 78.67 70.55 45.64 68.81 78.48 78.40 52.92 37.34%
EPS 11.23 10.07 7.93 9.61 11.84 7.47 3.93 131.73%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.94 0.00 1.83 1.87 1.00 1.65 1.57 18.45%
Adjusted Per Share Value based on latest NOSH - 217,086
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 21.97 21.97 12.73 18.65 21.20 21.19 14.31 40.93%
EPS 3.14 3.14 2.21 2.60 3.17 2.02 1.06 138.50%
DPS 0.00 0.00 0.00 0.00 1.35 0.00 0.00 -
NAPS 0.5417 0.00 0.5106 0.5069 0.2701 0.4459 0.4245 21.54%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 2.07 2.06 1.87 1.20 1.46 1.52 1.56 -
P/RPS 2.63 2.92 4.10 1.74 1.86 1.94 2.95 -8.78%
P/EPS 18.43 20.46 23.58 12.49 12.43 20.35 39.69 -45.88%
EY 5.43 4.89 4.24 8.01 8.04 4.91 2.52 84.86%
DY 0.00 0.00 0.00 0.00 3.42 0.00 0.00 -
P/NAPS 1.07 0.00 1.02 0.64 1.46 0.92 0.99 6.41%
Price Multiplier on Announcement Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 28/04/16 - 21/01/16 29/10/15 30/07/15 23/04/15 16/01/15 -
Price 2.03 0.00 2.18 1.57 1.44 1.53 1.45 -
P/RPS 2.58 0.00 4.78 2.28 1.83 1.95 2.74 -4.70%
P/EPS 18.08 0.00 27.49 16.34 12.26 20.48 36.90 -43.50%
EY 5.53 0.00 3.64 6.12 8.16 4.88 2.71 76.98%
DY 0.00 0.00 0.00 0.00 3.47 0.00 0.00 -
P/NAPS 1.05 0.00 1.19 0.84 1.44 0.93 0.92 11.15%

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