[GADANG] YoY TTM Result on 30-Nov-2014 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
16-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- 0.53%
YoY- 117.31%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 551,930 674,382 590,806 538,426 439,659 308,825 256,095 13.63%
PBT 145,184 132,135 111,002 65,704 33,643 32,144 2,509 96.54%
Tax -42,146 -31,298 -30,132 -19,389 -11,914 -7,637 -4,560 44.81%
NP 103,038 100,837 80,870 46,315 21,729 24,507 -2,051 -
-
NP to SH 102,485 100,785 80,155 45,866 21,106 24,917 -2,610 -
-
Tax Rate 29.03% 23.69% 27.15% 29.51% 35.41% 23.76% 181.75% -
Total Cost 448,892 573,545 509,936 492,111 417,930 284,318 258,146 9.65%
-
Net Worth 650,889 0 223,467 340,006 269,759 261,809 242,257 17.88%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div 19,429 16,198 10,815 7,861 5,917 3,931 - -
Div Payout % 18.96% 16.07% 13.49% 17.14% 28.04% 15.78% - -
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 650,889 0 223,467 340,006 269,759 261,809 242,257 17.88%
NOSH 659,918 262,758 223,467 216,564 196,904 196,848 198,571 22.13%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 18.67% 14.95% 13.69% 8.60% 4.94% 7.94% -0.80% -
ROE 15.75% 0.00% 35.87% 13.49% 7.82% 9.52% -1.08% -
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 83.95 256.65 264.38 248.62 223.29 156.88 128.97 -6.89%
EPS 15.59 38.36 35.87 21.18 10.72 12.66 -1.31 -
DPS 2.96 6.16 4.84 3.63 3.00 2.00 0.00 -
NAPS 0.99 0.00 1.00 1.57 1.37 1.33 1.22 -3.41%
Adjusted Per Share Value based on latest NOSH - 216,564
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 68.92 84.21 73.77 67.23 54.90 38.56 31.98 13.63%
EPS 12.80 12.58 10.01 5.73 2.64 3.11 -0.33 -
DPS 2.43 2.02 1.35 0.98 0.74 0.49 0.00 -
NAPS 0.8127 0.00 0.279 0.4245 0.3368 0.3269 0.3025 17.88%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 1.09 0.94 1.87 1.56 1.00 0.61 0.62 -
P/RPS 1.30 0.37 0.71 0.63 0.45 0.39 0.48 18.04%
P/EPS 6.99 2.45 5.21 7.37 9.33 4.82 -47.17 -
EY 14.30 40.80 19.18 13.58 10.72 20.75 -2.12 -
DY 2.71 6.56 2.59 2.33 3.00 3.28 0.00 -
P/NAPS 1.10 0.00 1.87 0.99 0.73 0.46 0.51 13.65%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 24/01/18 25/01/17 21/01/16 16/01/15 23/01/14 29/01/13 19/01/12 -
Price 1.14 1.03 2.18 1.45 1.15 0.59 0.60 -
P/RPS 1.36 0.40 0.82 0.58 0.52 0.38 0.47 19.35%
P/EPS 7.31 2.69 6.08 6.85 10.73 4.66 -45.65 -
EY 13.67 37.24 16.45 14.61 9.32 21.45 -2.19 -
DY 2.59 5.99 2.22 2.50 2.61 3.39 0.00 -
P/NAPS 1.15 0.00 2.18 0.92 0.84 0.44 0.49 15.26%

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