[GADANG] YoY Cumulative Quarter Result on 31-May-2015 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-May-2015 [#4]
Profit Trend
QoQ- 74.25%
YoY- 37.93%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 594,295 542,801 673,530 587,398 544,946 356,466 246,347 15.80%
PBT 132,564 140,919 126,075 84,824 63,085 32,472 17,918 39.56%
Tax -37,310 -40,251 -31,373 -24,043 -18,707 -11,809 -4,183 43.98%
NP 95,254 100,668 94,702 60,781 44,378 20,663 13,735 38.07%
-
NP to SH 95,122 100,376 94,767 59,620 43,225 20,470 14,451 36.87%
-
Tax Rate 28.14% 28.56% 24.88% 28.34% 29.65% 36.37% 23.35% -
Total Cost 499,041 442,133 578,828 526,617 500,568 335,803 232,612 13.56%
-
Net Worth 698,382 615,604 189,774 380,823 299,033 263,559 245,722 19.00%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div 19,765 19,440 16,200 10,818 7,869 5,900 3,931 30.87%
Div Payout % 20.78% 19.37% 17.09% 18.15% 18.21% 28.83% 27.21% -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 698,382 615,604 189,774 380,823 299,033 263,559 245,722 19.00%
NOSH 661,720 648,005 231,432 216,377 196,732 196,686 196,578 22.40%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 16.03% 18.55% 14.06% 10.35% 8.14% 5.80% 5.58% -
ROE 13.62% 16.31% 49.94% 15.66% 14.45% 7.77% 5.88% -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 90.20 83.76 291.03 271.47 277.00 181.24 125.32 -5.33%
EPS 14.44 15.49 16.84 27.79 21.98 10.41 7.35 11.90%
DPS 3.00 3.00 7.00 5.00 4.00 3.00 2.00 6.98%
NAPS 1.06 0.95 0.82 1.76 1.52 1.34 1.25 -2.70%
Adjusted Per Share Value based on latest NOSH - 216,317
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 74.21 67.78 84.10 73.35 68.04 44.51 30.76 15.80%
EPS 11.88 12.53 11.83 7.44 5.40 2.56 1.80 36.93%
DPS 2.47 2.43 2.02 1.35 0.98 0.74 0.49 30.92%
NAPS 0.872 0.7687 0.237 0.4755 0.3734 0.3291 0.3068 19.00%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.665 1.25 2.08 1.46 1.66 0.915 0.57 -
P/RPS 0.74 1.49 0.71 0.54 0.60 0.50 0.45 8.63%
P/EPS 4.61 8.07 5.08 5.30 7.56 8.79 7.75 -8.28%
EY 21.71 12.39 19.69 18.87 13.24 11.37 12.90 9.05%
DY 4.51 2.40 3.37 3.42 2.41 3.28 3.51 4.26%
P/NAPS 0.63 1.32 2.54 0.83 1.09 0.68 0.46 5.37%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 25/07/18 26/07/17 21/07/16 30/07/15 24/07/14 25/07/13 26/07/12 -
Price 0.80 1.28 2.33 1.44 2.01 1.00 0.57 -
P/RPS 0.89 1.53 0.80 0.53 0.73 0.55 0.45 12.03%
P/EPS 5.54 8.26 5.69 5.23 9.15 9.61 7.75 -5.43%
EY 18.05 12.10 17.57 19.13 10.93 10.41 12.90 5.75%
DY 3.75 2.34 3.00 3.47 1.99 3.00 3.51 1.10%
P/NAPS 0.75 1.35 2.84 0.82 1.32 0.75 0.46 8.48%

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