[GADANG] YoY Cumulative 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- 89.58%
YoY- -1.21%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 379,018 427,277 427,277 417,643 401,952 259,146 169,818 17.40%
PBT 95,897 86,277 86,277 52,051 50,541 26,557 9,062 60.25%
Tax -25,339 -22,353 -22,353 -17,238 -15,372 -7,552 -3,361 49.75%
NP 70,558 63,924 63,924 34,813 35,169 19,005 5,701 65.34%
-
NP to SH 70,389 63,694 63,694 34,216 34,634 18,386 5,265 67.91%
-
Tax Rate 26.42% 25.91% 25.91% 33.12% 30.41% 28.44% 37.09% -
Total Cost 308,460 363,353 363,353 382,830 366,783 240,141 164,117 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% 14.44% 9.58% 11.90% 6.93% 2.20% -
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 97.35 171.40 187.90 192.98 204.38 131.79 86.44 2.40%
EPS 10.89 25.55 28.01 15.81 17.61 9.35 2.68 32.34%
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 47.33 53.35 53.35 52.15 50.19 32.36 21.20 17.41%
EPS 8.79 7.95 7.95 4.27 4.32 2.30 0.66 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 1.11 1.20 1.10 0.79 0.58 0.46 0.69 9.96%
P/EPS 5.97 8.06 7.39 9.61 6.70 6.52 22.39 -23.22%
EY 16.74 12.40 13.53 10.40 14.92 15.33 4.47 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 1.30 0.00 1.08 0.79 0.92 0.49 0.64 15.21%
P/EPS 7.02 0.00 7.25 9.68 10.73 6.84 20.52 -19.29%
EY 14.24 0.00 13.80 10.33 9.32 14.61 4.87 23.92%
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