[GADANG] YoY Cumulative 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- -65.13%
YoY- 182.43%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 103,851 149,382 133,358 113,451 47,268 71,332 82,633 3.87%
PBT 22,490 25,878 12,708 9,897 3,708 4,617 7,703 19.53%
Tax -5,868 -5,121 -3,066 -2,228 -704 -1,321 -1,996 19.66%
NP 16,622 20,757 9,642 7,669 3,004 3,296 5,707 19.48%
-
NP to SH 16,696 20,862 9,537 7,137 2,527 3,193 5,686 19.64%
-
Tax Rate 26.09% 19.79% 24.13% 22.51% 18.99% 28.61% 25.91% -
Total Cost 87,229 128,625 123,716 105,782 44,264 68,036 76,926 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 3.23% 5.14% 2.81% 2.65% 1.00% 1.34% 4.82% -
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 40.18 68.81 61.67 57.70 23.94 36.19 70.05 -8.84%
EPS 2.58 9.61 4.41 3.63 1.28 1.62 4.82 -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 12.97 18.65 16.65 14.17 5.90 8.91 10.32 3.87%
EPS 2.08 2.60 1.19 0.89 0.32 0.40 0.71 19.59%
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 7.14 1.74 2.87 1.46 2.38 1.71 1.16 35.33%
P/EPS 44.43 12.49 40.14 23.14 44.53 38.27 16.80 17.57%
EY 2.25 8.01 2.49 4.32 2.25 2.61 5.95 -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 8.19 2.28 2.42 1.66 2.84 1.71 1.03 41.23%
P/EPS 50.93 16.34 33.79 26.31 53.13 38.27 14.94 22.65%
EY 1.96 6.12 2.96 3.80 1.88 2.61 6.70 -18.50%
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