[GADANG] YoY Annualized Quarter 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- 26.39%
YoY- -1.21%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 505,357 569,702 569,702 556,857 535,936 345,528 226,424 17.40%
PBT 127,862 115,036 115,036 69,401 67,388 35,409 12,082 60.25%
Tax -33,785 -29,804 -29,804 -22,984 -20,496 -10,069 -4,481 49.75%
NP 94,077 85,232 85,232 46,417 46,892 25,340 7,601 65.34%
-
NP to SH 93,852 84,925 84,925 45,621 46,178 24,514 7,020 67.91%
-
Tax Rate 26.42% 25.91% 25.91% 33.12% 30.41% 28.44% 37.09% -
Total Cost 411,280 484,470 484,470 510,440 489,044 320,188 218,822 13.44%
-
Net Worth 0 0 441,150 357,092 291,075 265,466 239,675 -
Dividend
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 0 0 441,150 357,092 291,075 265,466 239,675 -
NOSH 389,319 249,291 227,397 216,419 196,672 196,641 196,455 14.65%
Ratio Analysis
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 18.62% 14.96% 14.96% 8.34% 8.75% 7.33% 3.36% -
ROE 0.00% 0.00% 19.25% 12.78% 15.86% 9.23% 2.93% -
Per Share
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 129.81 228.53 250.53 257.30 272.50 175.71 115.25 2.40%
EPS 14.52 34.07 37.35 21.08 23.48 12.47 3.57 32.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 1.94 1.65 1.48 1.35 1.22 -
Adjusted Per Share Value based on latest NOSH - 216,439
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 63.10 71.14 71.14 69.53 66.92 43.14 28.27 17.40%
EPS 11.72 10.60 10.60 5.70 5.77 3.06 0.88 67.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.5508 0.4459 0.3634 0.3315 0.2993 -
Price Multiplier on Financial Quarter End Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/17 26/02/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 1.08 2.06 2.07 1.52 1.18 0.61 0.60 -
P/RPS 0.83 0.90 0.83 0.59 0.43 0.35 0.52 9.79%
P/EPS 4.48 6.05 5.54 7.21 5.03 4.89 16.79 -23.20%
EY 22.32 16.54 18.04 13.87 19.90 20.44 5.96 30.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.07 0.92 0.80 0.45 0.49 -
Price Multiplier on Announcement Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 19/04/17 - 28/04/16 23/04/15 24/04/14 24/04/13 26/04/12 -
Price 1.27 0.00 2.03 1.53 1.89 0.64 0.55 -
P/RPS 0.98 0.00 0.81 0.59 0.69 0.36 0.48 15.33%
P/EPS 5.27 0.00 5.44 7.26 8.05 5.13 15.39 -19.28%
EY 18.98 0.00 18.40 13.78 12.42 19.48 6.50 23.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.05 0.93 1.28 0.47 0.45 -

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