[GADANG] YoY Annualized Quarter 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- -5.38%
YoY- 17.14%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 519,214 501,946 502,724 495,908 508,948 342,562 217,604 15.58%
PBT 126,904 117,696 102,748 50,392 45,154 42,812 14,358 43.74%
Tax -33,056 -28,586 -25,908 -13,730 -12,366 -12,154 -5,194 36.09%
NP 93,848 89,110 76,840 36,662 32,788 30,658 9,164 47.31%
-
NP to SH 93,418 89,202 77,166 36,096 30,814 29,542 8,606 48.74%
-
Tax Rate 26.05% 24.29% 25.22% 27.25% 27.39% 28.39% 36.17% -
Total Cost 425,366 412,836 425,884 459,246 476,160 311,904 208,440 12.61%
-
Net Worth 650,889 0 409,078 339,752 269,573 261,590 239,821 18.08%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 650,889 0 409,078 339,752 269,573 261,590 239,821 18.08%
NOSH 659,918 262,822 223,539 216,402 196,768 196,684 196,575 22.34%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 18.08% 17.75% 15.28% 7.39% 6.44% 8.95% 4.21% -
ROE 14.35% 0.00% 18.86% 10.62% 11.43% 11.29% 3.59% -
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 78.97 190.98 224.89 229.16 258.65 174.17 110.70 -5.46%
EPS 14.20 13.80 34.52 16.68 15.66 15.02 4.38 21.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.00 1.83 1.57 1.37 1.33 1.22 -3.41%
Adjusted Per Share Value based on latest NOSH - 216,564
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 64.83 62.68 62.77 61.92 63.55 42.77 27.17 15.58%
EPS 11.66 11.14 9.64 4.51 3.85 3.69 1.07 48.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8127 0.00 0.5108 0.4242 0.3366 0.3266 0.2995 18.08%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 1.09 0.94 1.87 1.56 1.00 0.61 0.62 -
P/RPS 1.38 0.49 0.83 0.68 0.39 0.35 0.56 16.20%
P/EPS 7.67 2.77 5.42 9.35 6.39 4.06 14.16 -9.70%
EY 13.04 36.11 18.46 10.69 15.66 24.62 7.06 10.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.00 1.02 0.99 0.73 0.46 0.51 13.65%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 24/01/18 25/01/17 21/01/16 16/01/15 23/01/14 29/01/13 19/01/12 -
Price 1.14 1.03 2.18 1.45 1.15 0.59 0.60 -
P/RPS 1.44 0.54 0.97 0.63 0.44 0.34 0.54 17.74%
P/EPS 8.02 3.03 6.32 8.69 7.34 3.93 13.70 -8.53%
EY 12.46 32.95 15.83 11.50 13.62 25.46 7.30 9.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.00 1.19 0.92 0.84 0.44 0.49 15.26%

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