[GADANG] QoQ Quarter Result on 31-May-2015 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-May-2015 [#4]
Profit Trend
QoQ- 57.13%
YoY- 195.7%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 175,915 101,980 149,382 169,755 169,689 114,596 133,358 20.33%
PBT 34,903 25,496 25,878 32,773 26,855 12,488 12,708 96.48%
Tax -9,399 -7,833 -5,121 -6,805 -10,373 -3,799 -3,066 111.46%
NP 25,504 17,663 20,757 25,968 16,482 8,689 9,642 91.60%
-
NP to SH 25,111 17,721 20,862 25,404 16,168 8,511 9,537 91.01%
-
Tax Rate 26.93% 30.72% 19.79% 20.76% 38.63% 30.42% 24.13% -
Total Cost 150,411 84,317 128,625 143,787 153,207 105,907 123,716 13.95%
-
Net Worth 0 408,946 405,951 216,317 357,124 340,006 339,525 -
Dividend
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - - 10,815 - - - -
Div Payout % - - - 42.58% - - - -
Equity
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 0 408,946 405,951 216,317 357,124 340,006 339,525 -
NOSH 249,364 223,467 217,086 216,317 216,439 216,564 216,258 9.99%
Ratio Analysis
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 14.50% 17.32% 13.90% 15.30% 9.71% 7.58% 7.23% -
ROE 0.00% 4.33% 5.14% 11.74% 4.53% 2.50% 2.81% -
Per Share
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 70.55 45.64 68.81 78.48 78.40 52.92 61.67 9.40%
EPS 10.07 7.93 9.61 11.84 7.47 3.93 4.41 73.66%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.00 1.83 1.87 1.00 1.65 1.57 1.57 -
Adjusted Per Share Value based on latest NOSH - 216,317
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 21.97 12.73 18.65 21.20 21.19 14.31 16.65 20.36%
EPS 3.14 2.21 2.60 3.17 2.02 1.06 1.19 91.29%
DPS 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
NAPS 0.00 0.5106 0.5069 0.2701 0.4459 0.4245 0.4239 -
Price Multiplier on Financial Quarter End Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 2.06 1.87 1.20 1.46 1.52 1.56 1.77 -
P/RPS 2.92 4.10 1.74 1.86 1.94 2.95 2.87 1.16%
P/EPS 20.46 23.58 12.49 12.43 20.35 39.69 40.14 -36.26%
EY 4.89 4.24 8.01 8.04 4.91 2.52 2.49 57.01%
DY 0.00 0.00 0.00 3.42 0.00 0.00 0.00 -
P/NAPS 0.00 1.02 0.64 1.46 0.92 0.99 1.13 -
Price Multiplier on Announcement Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date - 21/01/16 29/10/15 30/07/15 23/04/15 16/01/15 28/10/14 -
Price 0.00 2.18 1.57 1.44 1.53 1.45 1.49 -
P/RPS 0.00 4.78 2.28 1.83 1.95 2.74 2.42 -
P/EPS 0.00 27.49 16.34 12.26 20.48 36.90 33.79 -
EY 0.00 3.64 6.12 8.16 4.88 2.71 2.96 -
DY 0.00 0.00 0.00 3.47 0.00 0.00 0.00 -
P/NAPS 0.00 1.19 0.84 1.44 0.93 0.92 0.95 -

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