[GADANG] QoQ TTM Result on 28-Feb-2015 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- -6.67%
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 590,806 603,422 587,398 560,637 538,426 564,853 544,946 5.52%
PBT 111,002 97,994 84,824 64,595 65,704 65,896 63,085 45.69%
Tax -30,132 -26,098 -24,043 -20,573 -19,389 -19,545 -18,707 37.36%
NP 80,870 71,896 60,781 44,022 46,315 46,351 44,378 49.13%
-
NP to SH 80,155 70,945 59,620 42,807 45,866 45,625 43,225 50.88%
-
Tax Rate 27.15% 26.63% 28.34% 31.85% 29.51% 29.66% 29.65% -
Total Cost 509,936 531,526 526,617 516,615 492,111 518,502 500,568 1.24%
-
Net Worth 223,467 405,951 216,317 357,124 340,006 339,525 196,539 8.92%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div 10,815 10,815 10,815 7,861 7,861 7,861 7,861 23.67%
Div Payout % 13.49% 15.25% 18.14% 18.37% 17.14% 17.23% 18.19% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 223,467 405,951 216,317 357,124 340,006 339,525 196,539 8.92%
NOSH 223,467 217,086 216,317 216,439 216,564 216,258 196,539 8.92%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 13.69% 11.91% 10.35% 7.85% 8.60% 8.21% 8.14% -
ROE 35.87% 17.48% 27.56% 11.99% 13.49% 13.44% 21.99% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 264.38 277.96 271.54 259.03 248.62 261.19 277.27 -3.12%
EPS 35.87 32.68 27.56 19.78 21.18 21.10 21.99 38.52%
DPS 4.84 5.00 5.00 3.63 3.63 3.64 4.00 13.53%
NAPS 1.00 1.87 1.00 1.65 1.57 1.57 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 216,439
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 73.77 75.35 73.35 70.00 67.23 70.53 68.04 5.53%
EPS 10.01 8.86 7.44 5.35 5.73 5.70 5.40 50.84%
DPS 1.35 1.35 1.35 0.98 0.98 0.98 0.98 23.78%
NAPS 0.279 0.5069 0.2701 0.4459 0.4245 0.4239 0.2454 8.92%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 1.87 1.20 1.46 1.52 1.56 1.77 1.66 -
P/RPS 0.71 0.43 0.54 0.59 0.63 0.68 0.60 11.86%
P/EPS 5.21 3.67 5.30 7.69 7.37 8.39 7.55 -21.89%
EY 19.18 27.23 18.88 13.01 13.58 11.92 13.25 27.93%
DY 2.59 4.17 3.42 2.39 2.33 2.05 2.41 4.91%
P/NAPS 1.87 0.64 1.46 0.92 0.99 1.13 1.66 8.25%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 21/01/16 29/10/15 30/07/15 23/04/15 16/01/15 28/10/14 24/07/14 -
Price 2.18 1.57 1.44 1.53 1.45 1.49 2.01 -
P/RPS 0.82 0.56 0.53 0.59 0.58 0.57 0.72 9.04%
P/EPS 6.08 4.80 5.22 7.74 6.85 7.06 9.14 -23.77%
EY 16.45 20.82 19.14 12.93 14.61 14.16 10.94 31.21%
DY 2.22 3.18 3.47 2.37 2.50 2.44 1.99 7.55%
P/NAPS 2.18 0.84 1.44 0.93 0.92 0.95 2.01 5.55%

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