[GADANG] YoY TTM 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- 10.66%
YoY- 833.88%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 597,032 560,637 499,272 335,675 243,326 355,286 264,463 14.52%
PBT 119,050 64,595 56,456 35,414 1,117 11,353 20,281 34.27%
Tax -29,158 -20,573 -19,628 -8,375 -4,309 -2,978 -7,539 25.26%
NP 89,892 44,022 36,828 27,039 -3,192 8,375 12,742 38.44%
-
NP to SH 89,098 42,807 36,718 27,572 -3,757 8,181 12,402 38.86%
-
Tax Rate 24.49% 31.85% 34.77% 23.65% 385.77% 26.23% 37.17% -
Total Cost 507,140 516,615 462,444 308,636 246,518 346,911 251,721 12.37%
-
Net Worth 433,796 357,124 290,960 265,230 239,020 266,806 181,973 15.56%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 10,815 7,861 5,917 3,931 - - - -
Div Payout % 12.14% 18.37% 16.11% 14.26% - - - -
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 433,796 357,124 290,960 265,230 239,020 266,806 181,973 15.56%
NOSH 223,606 216,439 196,595 196,467 195,918 216,915 118,164 11.20%
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 15.06% 7.85% 7.38% 8.06% -1.31% 2.36% 4.82% -
ROE 20.54% 11.99% 12.62% 10.40% -1.57% 3.07% 6.82% -
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 267.00 259.03 253.96 170.86 124.20 163.79 223.81 2.98%
EPS 39.85 19.78 18.68 14.03 -1.92 3.77 10.50 24.86%
DPS 4.84 3.63 3.00 2.00 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 74.55 70.00 62.34 41.91 30.38 44.36 33.02 14.52%
EPS 11.13 5.35 4.58 3.44 -0.47 1.02 1.55 38.85%
DPS 1.35 0.98 0.74 0.49 0.00 0.00 0.00 -
NAPS 0.5417 0.4459 0.3633 0.3312 0.2985 0.3331 0.2272 15.56%
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 0.78 0.59 0.46 0.36 0.48 0.43 0.42 10.85%
P/EPS 5.20 7.69 6.32 4.35 -31.29 18.83 8.96 -8.66%
EY 19.25 13.01 15.83 23.01 -3.20 5.31 11.17 9.48%
DY 2.34 2.39 2.54 3.28 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 0.76 0.59 0.74 0.37 0.44 0.43 0.41 10.82%
P/EPS 5.09 7.74 10.12 4.56 -28.68 18.56 8.77 -8.66%
EY 19.63 12.93 9.88 21.93 -3.49 5.39 11.41 9.45%
DY 2.38 2.37 1.59 3.13 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