[GADANG] YoY Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -17.02%
YoY- 249.21%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 569,702 556,857 535,936 345,528 226,424 369,304 243,450 15.20%
PBT 115,036 69,401 67,388 35,409 12,082 8,996 20,084 33.72%
Tax -29,804 -22,984 -20,496 -10,069 -4,481 -2,526 -5,484 32.56%
NP 85,232 46,417 46,892 25,340 7,601 6,469 14,600 34.15%
-
NP to SH 84,925 45,621 46,178 24,514 7,020 6,157 15,264 33.08%
-
Tax Rate 25.91% 33.12% 30.41% 28.44% 37.09% 28.08% 27.31% -
Total Cost 484,470 510,440 489,044 320,188 218,822 362,834 228,850 13.30%
-
Net Worth 441,150 357,092 291,075 265,466 239,675 219,808 181,719 15.91%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 441,150 357,092 291,075 265,466 239,675 219,808 181,719 15.91%
NOSH 227,397 216,419 196,672 196,641 196,455 178,706 118,000 11.54%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 14.96% 8.34% 8.75% 7.33% 3.36% 1.75% 6.00% -
ROE 19.25% 12.78% 15.86% 9.23% 2.93% 2.80% 8.40% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 250.53 257.30 272.50 175.71 115.25 206.65 206.31 3.28%
EPS 37.35 21.08 23.48 12.47 3.57 3.81 13.20 18.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.65 1.48 1.35 1.22 1.23 1.54 3.91%
Adjusted Per Share Value based on latest NOSH - 196,467
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 78.25 76.48 73.61 47.46 31.10 50.72 33.44 15.20%
EPS 11.66 6.27 6.34 3.37 0.96 0.85 2.10 33.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6059 0.4905 0.3998 0.3646 0.3292 0.3019 0.2496 15.91%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 2.07 1.52 1.18 0.61 0.60 0.71 0.94 -
P/RPS 0.83 0.59 0.43 0.35 0.52 0.34 0.46 10.32%
P/EPS 5.54 7.21 5.03 4.89 16.79 20.61 7.27 -4.42%
EY 18.04 13.87 19.90 20.44 5.96 4.85 13.76 4.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.92 0.80 0.45 0.49 0.58 0.61 9.80%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 28/04/16 23/04/15 24/04/14 24/04/13 26/04/12 28/04/11 29/04/10 -
Price 2.03 1.53 1.89 0.64 0.55 0.70 0.92 -
P/RPS 0.81 0.59 0.69 0.36 0.48 0.34 0.45 10.28%
P/EPS 5.44 7.26 8.05 5.13 15.39 20.32 7.11 -4.36%
EY 18.40 13.78 12.42 19.48 6.50 4.92 14.06 4.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.93 1.28 0.47 0.45 0.57 0.60 9.76%

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