[GADANG] QoQ Quarter Result on 31-May-2014 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- -55.32%
YoY- 312.24%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 169,689 114,596 133,358 142,994 147,478 141,023 113,451 30.88%
PBT 26,855 12,488 12,708 12,544 27,964 12,680 9,897 94.89%
Tax -10,373 -3,799 -3,066 -3,335 -9,189 -3,955 -2,228 179.60%
NP 16,482 8,689 9,642 9,209 18,775 8,725 7,669 66.77%
-
NP to SH 16,168 8,511 9,537 8,591 19,227 8,270 7,137 72.74%
-
Tax Rate 38.63% 30.42% 24.13% 26.59% 32.86% 31.19% 22.51% -
Total Cost 153,207 105,907 123,716 133,785 128,703 132,298 105,782 28.09%
-
Net Worth 357,124 340,006 339,525 196,539 290,960 269,759 269,357 20.74%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - 7,861 - - - -
Div Payout % - - - 91.51% - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 357,124 340,006 339,525 196,539 290,960 269,759 269,357 20.74%
NOSH 216,439 216,564 216,258 196,539 196,595 196,904 196,611 6.63%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 9.71% 7.58% 7.23% 6.44% 12.73% 6.19% 6.76% -
ROE 4.53% 2.50% 2.81% 4.37% 6.61% 3.07% 2.65% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 78.40 52.92 61.67 72.76 75.02 71.62 57.70 22.74%
EPS 7.47 3.93 4.41 4.37 9.78 4.20 3.63 62.00%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.65 1.57 1.57 1.00 1.48 1.37 1.37 13.23%
Adjusted Per Share Value based on latest NOSH - 196,539
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 21.19 14.31 16.65 17.85 18.41 17.61 14.17 30.86%
EPS 2.02 1.06 1.19 1.07 2.40 1.03 0.89 72.96%
DPS 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
NAPS 0.4459 0.4245 0.4239 0.2454 0.3633 0.3368 0.3363 20.75%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 1.52 1.56 1.77 1.66 1.18 1.00 0.84 -
P/RPS 1.94 2.95 2.87 2.28 1.57 1.40 1.46 20.92%
P/EPS 20.35 39.69 40.14 37.98 12.07 23.81 23.14 -8.23%
EY 4.91 2.52 2.49 2.63 8.29 4.20 4.32 8.93%
DY 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.92 0.99 1.13 1.66 0.80 0.73 0.61 31.61%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 23/04/15 16/01/15 28/10/14 24/07/14 24/04/14 23/01/14 24/10/13 -
Price 1.53 1.45 1.49 2.01 1.89 1.15 0.955 -
P/RPS 1.95 2.74 2.42 2.76 2.52 1.61 1.66 11.36%
P/EPS 20.48 36.90 33.79 45.98 19.33 27.38 26.31 -15.41%
EY 4.88 2.71 2.96 2.17 5.17 3.65 3.80 18.20%
DY 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
P/NAPS 0.93 0.92 0.95 2.01 1.28 0.84 0.70 20.91%

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