[GADANG] QoQ TTM Result on 30-Nov-2014 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
16-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- 0.53%
YoY- 117.31%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 603,422 587,398 560,637 538,426 564,853 544,946 499,272 13.42%
PBT 97,994 84,824 64,595 65,704 65,896 63,085 56,456 44.28%
Tax -26,098 -24,043 -20,573 -19,389 -19,545 -18,707 -19,628 20.85%
NP 71,896 60,781 44,022 46,315 46,351 44,378 36,828 56.01%
-
NP to SH 70,945 59,620 42,807 45,866 45,625 43,225 36,718 54.94%
-
Tax Rate 26.63% 28.34% 31.85% 29.51% 29.66% 29.65% 34.77% -
Total Cost 531,526 526,617 516,615 492,111 518,502 500,568 462,444 9.69%
-
Net Worth 405,951 216,317 357,124 340,006 339,525 196,539 290,960 24.78%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div 10,815 10,815 7,861 7,861 7,861 7,861 5,917 49.32%
Div Payout % 15.25% 18.14% 18.37% 17.14% 17.23% 18.19% 16.11% -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 405,951 216,317 357,124 340,006 339,525 196,539 290,960 24.78%
NOSH 217,086 216,317 216,439 216,564 216,258 196,539 196,595 6.81%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 11.91% 10.35% 7.85% 8.60% 8.21% 8.14% 7.38% -
ROE 17.48% 27.56% 11.99% 13.49% 13.44% 21.99% 12.62% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 277.96 271.54 259.03 248.62 261.19 277.27 253.96 6.18%
EPS 32.68 27.56 19.78 21.18 21.10 21.99 18.68 45.04%
DPS 5.00 5.00 3.63 3.63 3.64 4.00 3.00 40.44%
NAPS 1.87 1.00 1.65 1.57 1.57 1.00 1.48 16.82%
Adjusted Per Share Value based on latest NOSH - 216,564
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 75.35 73.35 70.00 67.23 70.53 68.04 62.34 13.42%
EPS 8.86 7.44 5.35 5.73 5.70 5.40 4.58 55.06%
DPS 1.35 1.35 0.98 0.98 0.98 0.98 0.74 49.13%
NAPS 0.5069 0.2701 0.4459 0.4245 0.4239 0.2454 0.3633 24.78%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 1.20 1.46 1.52 1.56 1.77 1.66 1.18 -
P/RPS 0.43 0.54 0.59 0.63 0.68 0.60 0.46 -4.38%
P/EPS 3.67 5.30 7.69 7.37 8.39 7.55 6.32 -30.32%
EY 27.23 18.88 13.01 13.58 11.92 13.25 15.83 43.42%
DY 4.17 3.42 2.39 2.33 2.05 2.41 2.54 39.04%
P/NAPS 0.64 1.46 0.92 0.99 1.13 1.66 0.80 -13.78%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 29/10/15 30/07/15 23/04/15 16/01/15 28/10/14 24/07/14 24/04/14 -
Price 1.57 1.44 1.53 1.45 1.49 2.01 1.89 -
P/RPS 0.56 0.53 0.59 0.58 0.57 0.72 0.74 -16.91%
P/EPS 4.80 5.22 7.74 6.85 7.06 9.14 10.12 -39.09%
EY 20.82 19.14 12.93 14.61 14.16 10.94 9.88 64.14%
DY 3.18 3.47 2.37 2.50 2.44 1.99 1.59 58.53%
P/NAPS 0.84 1.44 0.93 0.92 0.95 2.01 1.28 -24.42%

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