[GADANG] YoY Cumulative 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- 24.47%
YoY- 249.21%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 427,277 417,643 401,952 259,146 169,818 276,978 182,588 15.20%
PBT 86,277 52,051 50,541 26,557 9,062 6,747 15,063 33.72%
Tax -22,353 -17,238 -15,372 -7,552 -3,361 -1,895 -4,113 32.56%
NP 63,924 34,813 35,169 19,005 5,701 4,852 10,950 34.15%
-
NP to SH 63,694 34,216 34,634 18,386 5,265 4,618 11,448 33.08%
-
Tax Rate 25.91% 33.12% 30.41% 28.44% 37.09% 28.09% 27.31% -
Total Cost 363,353 382,830 366,783 240,141 164,117 272,126 171,638 13.30%
-
Net Worth 441,150 357,092 291,075 265,466 239,675 219,808 181,720 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 441,150 357,092 291,075 265,466 239,675 219,808 181,720 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 14.44% 9.58% 11.90% 6.93% 2.20% 2.10% 6.30% -
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 187.90 192.98 204.38 131.79 86.44 154.99 154.74 3.28%
EPS 28.01 15.81 17.61 9.35 2.68 2.86 9.90 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 53.35 52.15 50.19 32.36 21.20 34.58 22.80 15.20%
EPS 7.95 4.27 4.32 2.30 0.66 0.58 1.43 33.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5508 0.4459 0.3634 0.3315 0.2993 0.2745 0.2269 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 1.10 0.79 0.58 0.46 0.69 0.46 0.61 10.31%
P/EPS 7.39 9.61 6.70 6.52 22.39 27.48 9.69 -4.41%
EY 13.53 10.40 14.92 15.33 4.47 3.64 10.32 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 1.08 0.79 0.92 0.49 0.64 0.45 0.59 10.59%
P/EPS 7.25 9.68 10.73 6.84 20.52 27.09 9.48 -4.36%
EY 13.80 10.33 9.32 14.61 4.87 3.69 10.55 4.57%
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