[GADANG] YoY Annualized Quarter Result on 31-Aug-2013 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 39.46%
YoY- 182.43%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 415,404 597,528 533,432 453,804 189,072 285,328 330,532 3.87%
PBT 89,960 103,512 50,832 39,588 14,832 18,468 30,812 19.53%
Tax -23,472 -20,484 -12,264 -8,912 -2,816 -5,284 -7,984 19.66%
NP 66,488 83,028 38,568 30,676 12,016 13,184 22,828 19.48%
-
NP to SH 66,784 83,448 38,148 28,548 10,108 12,772 22,744 19.64%
-
Tax Rate 26.09% 19.79% 24.13% 22.51% 18.99% 28.61% 25.91% -
Total Cost 348,916 514,500 494,864 423,128 177,056 272,144 307,704 2.11%
-
Net Worth 516,904 405,951 339,525 269,357 252,699 238,489 117,955 27.89%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 516,904 405,951 339,525 269,357 252,699 238,489 117,955 27.89%
NOSH 258,452 217,086 216,258 196,611 197,421 197,098 117,955 13.95%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 16.01% 13.90% 7.23% 6.76% 6.36% 4.62% 6.91% -
ROE 12.92% 20.56% 11.24% 10.60% 4.00% 5.36% 19.28% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 160.73 275.25 246.66 230.81 95.77 144.76 280.22 -8.84%
EPS 10.32 38.44 17.64 14.52 5.12 6.48 19.28 -9.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.87 1.57 1.37 1.28 1.21 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 196,611
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 51.87 74.61 66.61 56.66 23.61 35.63 41.27 3.87%
EPS 8.34 10.42 4.76 3.56 1.26 1.59 2.84 19.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6454 0.5069 0.4239 0.3363 0.3155 0.2978 0.1473 27.89%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 2.87 1.20 1.77 0.84 0.57 0.62 0.81 -
P/RPS 1.79 0.44 0.72 0.36 0.60 0.43 0.29 35.40%
P/EPS 11.11 3.12 10.03 5.79 11.13 9.57 4.20 17.58%
EY 9.00 32.03 9.97 17.29 8.98 10.45 23.80 -14.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.64 1.13 0.61 0.45 0.51 0.81 10.05%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 27/10/16 29/10/15 28/10/14 24/10/13 29/10/12 27/10/11 28/10/10 -
Price 3.29 1.57 1.49 0.955 0.68 0.62 0.72 -
P/RPS 2.05 0.57 0.60 0.41 0.71 0.43 0.26 41.03%
P/EPS 12.73 4.08 8.45 6.58 13.28 9.57 3.73 22.67%
EY 7.85 24.48 11.84 15.20 7.53 10.45 26.78 -18.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.84 0.95 0.70 0.53 0.51 0.72 14.80%

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