[GADANG] YoY Cumulative Quarter Result on 31-Aug-2014 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- -77.94%
YoY- 33.63%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 116,740 103,851 149,382 133,358 113,451 47,268 71,332 8.54%
PBT 25,178 22,490 25,878 12,708 9,897 3,708 4,617 32.63%
Tax -6,785 -5,868 -5,121 -3,066 -2,228 -704 -1,321 31.32%
NP 18,393 16,622 20,757 9,642 7,669 3,004 3,296 33.14%
-
NP to SH 18,339 16,696 20,862 9,537 7,137 2,527 3,193 33.78%
-
Tax Rate 26.95% 26.09% 19.79% 24.13% 22.51% 18.99% 28.61% -
Total Cost 98,347 87,229 128,625 123,716 105,782 44,264 68,036 6.32%
-
Net Worth 644,165 516,904 405,951 339,525 269,357 252,699 238,489 17.99%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 644,165 516,904 405,951 339,525 269,357 252,699 238,489 17.99%
NOSH 657,311 258,452 217,086 216,258 196,611 197,421 197,098 22.20%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 15.76% 16.01% 13.90% 7.23% 6.76% 6.36% 4.62% -
ROE 2.85% 3.23% 5.14% 2.81% 2.65% 1.00% 1.34% -
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 17.76 40.18 68.81 61.67 57.70 23.94 36.19 -11.17%
EPS 2.79 2.58 9.61 4.41 3.63 1.28 1.62 9.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 2.00 1.87 1.57 1.37 1.28 1.21 -3.44%
Adjusted Per Share Value based on latest NOSH - 216,258
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 14.58 12.97 18.65 16.65 14.17 5.90 8.91 8.54%
EPS 2.29 2.08 2.60 1.19 0.89 0.32 0.40 33.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8043 0.6454 0.5069 0.4239 0.3363 0.3155 0.2978 17.99%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 1.25 2.87 1.20 1.77 0.84 0.57 0.62 -
P/RPS 7.04 7.14 1.74 2.87 1.46 2.38 1.71 26.57%
P/EPS 44.80 44.43 12.49 40.14 23.14 44.53 38.27 2.65%
EY 2.23 2.25 8.01 2.49 4.32 2.25 2.61 -2.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.44 0.64 1.13 0.61 0.45 0.51 16.55%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 25/10/17 27/10/16 29/10/15 28/10/14 24/10/13 29/10/12 27/10/11 -
Price 1.21 3.29 1.57 1.49 0.955 0.68 0.62 -
P/RPS 6.81 8.19 2.28 2.42 1.66 2.84 1.71 25.87%
P/EPS 43.37 50.93 16.34 33.79 26.31 53.13 38.27 2.10%
EY 2.31 1.96 6.12 2.96 3.80 1.88 2.61 -2.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.65 0.84 0.95 0.70 0.53 0.51 15.78%

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