[GADANG] YoY TTM 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- 5.55%
YoY- 81.92%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 556,946 703,176 603,422 564,853 422,649 222,283 339,185 8.60%
PBT 143,007 130,682 97,994 65,896 38,661 17,009 -4,283 -
Tax -40,568 -32,274 -26,098 -19,545 -13,333 -3,431 -2,303 61.23%
NP 102,439 98,408 71,896 46,351 25,328 13,578 -6,586 -
-
NP to SH 102,019 97,991 70,945 45,625 25,080 13,785 -6,897 -
-
Tax Rate 28.37% 24.70% 26.63% 29.66% 34.49% 20.17% - -
Total Cost 454,507 604,768 531,526 518,502 397,321 208,705 345,771 4.65%
-
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 19,429 16,198 10,815 7,861 5,917 3,931 - -
Div Payout % 19.04% 16.53% 15.25% 17.23% 23.59% 28.52% - -
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 18.39% 13.99% 11.91% 8.21% 5.99% 6.11% -1.94% -
ROE 15.84% 18.96% 17.48% 13.44% 9.31% 5.46% -2.89% -
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 84.73 272.07 277.96 261.19 214.97 112.59 172.09 -11.12%
EPS 15.52 37.91 32.68 21.10 12.76 6.98 -3.50 -
DPS 2.96 6.27 5.00 3.64 3.00 2.00 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 69.54 87.80 75.35 70.53 52.77 27.76 42.35 8.60%
EPS 12.74 12.24 8.86 5.70 3.13 1.72 -0.86 -
DPS 2.43 2.02 1.35 0.98 0.74 0.49 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 1.48 1.05 0.43 0.68 0.39 0.51 0.36 26.54%
P/EPS 8.05 7.57 3.67 8.39 6.59 8.16 -17.72 -
EY 12.42 13.21 27.23 11.92 15.19 12.25 -5.64 -
DY 2.36 2.18 4.17 2.05 3.57 3.51 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 1.43 1.21 0.56 0.57 0.44 0.60 0.36 25.81%
P/EPS 7.80 8.68 4.80 7.06 7.49 9.74 -17.72 -
EY 12.83 11.52 20.82 14.16 13.36 10.27 -5.64 -
DY 2.44 1.90 3.18 2.44 3.14 2.94 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