Highlights

[GADANG] YoY Quarter Result on 2015-02-28 [#3]

Stock [GADANG]: GADANG HOLDINGS BHD
Announcement Date 23-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 28-Feb-2015  [#3]
Profit Trend QoQ -     89.97%    YoY -     -15.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 128,045 175,915 175,915 169,689 147,478 87,865 61,015 15.97%
  YoY % -27.21% 0.00% 3.67% 15.06% 67.85% 44.01% -
  Horiz. % 209.86% 288.31% 288.31% 278.11% 241.71% 144.01% 100.00%
PBT 37,048 34,903 34,903 26,855 27,964 5,151 1,881 81.44%
  YoY % 6.15% 0.00% 29.97% -3.97% 442.88% 173.84% -
  Horiz. % 1,969.59% 1,855.56% 1,855.56% 1,427.70% 1,486.66% 273.84% 100.00%
Tax -11,045 -9,399 -9,399 -10,373 -9,189 -1,475 -737 71.80%
  YoY % -17.51% 0.00% 9.39% -12.88% -522.98% -100.14% -
  Horiz. % 1,498.64% 1,275.31% 1,275.31% 1,407.46% 1,246.81% 200.14% 100.00%
NP 26,003 25,504 25,504 16,482 18,775 3,676 1,144 86.71%
  YoY % 1.96% 0.00% 54.74% -12.21% 410.75% 221.33% -
  Horiz. % 2,272.99% 2,229.37% 2,229.37% 1,440.73% 1,641.17% 321.33% 100.00%
NP to SH 25,789 25,111 25,111 16,168 19,227 3,615 960 93.05%
  YoY % 2.70% 0.00% 55.31% -15.91% 431.87% 276.56% -
  Horiz. % 2,686.35% 2,615.73% 2,615.73% 1,684.17% 2,002.81% 376.56% 100.00%
Tax Rate 29.81 % 26.93 % 26.93 % 38.63 % 32.86 % 28.64 % 39.18 % -5.32%
  YoY % 10.69% 0.00% -30.29% 17.56% 14.73% -26.90% -
  Horiz. % 76.08% 68.73% 68.73% 98.60% 83.87% 73.10% 100.00%
Total Cost 102,042 150,411 150,411 153,207 128,703 84,189 59,871 11.25%
  YoY % -32.16% 0.00% -1.82% 19.04% 52.87% 40.62% -
  Horiz. % 170.44% 251.23% 251.23% 255.90% 214.97% 140.62% 100.00%
Net Worth 0 - 433,796 357,124 290,960 265,230 239,020 -
  YoY % 0.00% 0.00% 21.47% 22.74% 9.70% 10.97% -
  Horiz. % 0.00% 0.00% 181.49% 149.41% 121.73% 110.97% 100.00%
Dividend
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 0 - 433,796 357,124 290,960 265,230 239,020 -
  YoY % 0.00% 0.00% 21.47% 22.74% 9.70% 10.97% -
  Horiz. % 0.00% 0.00% 181.49% 149.41% 121.73% 110.97% 100.00%
NOSH 389,561 249,364 223,606 216,439 196,595 196,467 195,918 14.73%
  YoY % 56.22% 11.52% 3.31% 10.09% 0.07% 0.28% -
  Horiz. % 198.84% 127.28% 114.13% 110.47% 100.35% 100.28% 100.00%
Ratio Analysis
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 20.31 % 14.50 % 14.50 % 9.71 % 12.73 % 4.18 % 1.87 % 61.09%
  YoY % 40.07% 0.00% 49.33% -23.72% 204.55% 123.53% -
  Horiz. % 1,086.10% 775.40% 775.40% 519.25% 680.75% 223.53% 100.00%
ROE - % - % 5.79 % 4.53 % 6.61 % 1.36 % 0.40 % -
  YoY % 0.00% 0.00% 27.81% -31.47% 386.03% 240.00% -
  Horiz. % 0.00% 0.00% 1,447.50% 1,132.50% 1,652.50% 340.00% 100.00%
Per Share
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 32.87 70.55 78.67 78.40 75.02 44.72 31.14 1.09%
  YoY % -53.41% -10.32% 0.34% 4.51% 67.75% 43.61% -
  Horiz. % 105.56% 226.56% 252.63% 251.77% 240.91% 143.61% 100.00%
EPS 3.99 10.07 11.23 7.47 9.78 1.84 0.49 52.07%
  YoY % -60.38% -10.33% 50.33% -23.62% 431.52% 275.51% -
  Horiz. % 814.29% 2,055.10% 2,291.84% 1,524.49% 1,995.92% 375.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0000 - 1.9400 1.6500 1.4800 1.3500 1.2200 -
  YoY % 0.00% 0.00% 17.58% 11.49% 9.63% 10.66% -
  Horiz. % 0.00% 0.00% 159.02% 135.25% 121.31% 110.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,720
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 19.35 26.58 26.58 25.64 22.29 13.28 9.22 15.97%
  YoY % -27.20% 0.00% 3.67% 15.03% 67.85% 44.03% -
  Horiz. % 209.87% 288.29% 288.29% 278.09% 241.76% 144.03% 100.00%
EPS 3.90 3.79 3.79 2.44 2.91 0.55 0.15 91.80%
  YoY % 2.90% 0.00% 55.33% -16.15% 429.09% 266.67% -
  Horiz. % 2,600.00% 2,526.67% 2,526.67% 1,626.67% 1,940.00% 366.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0000 - 0.6556 0.5397 0.4397 0.4008 0.3612 -
  YoY % 0.00% 0.00% 21.47% 22.74% 9.71% 10.96% -
  Horiz. % 0.00% 0.00% 181.51% 149.42% 121.73% 110.96% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/17 26/02/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 1.0800 2.0600 2.0700 1.5200 1.1800 0.6100 0.6000 -
P/RPS 3.29 2.92 2.63 1.94 1.57 1.36 1.93 11.25%
  YoY % 12.67% 11.03% 35.57% 23.57% 15.44% -29.53% -
  Horiz. % 170.47% 151.30% 136.27% 100.52% 81.35% 70.47% 100.00%
P/EPS 16.31 20.46 18.43 20.35 12.07 33.15 122.45 -33.17%
  YoY % -20.28% 11.01% -9.43% 68.60% -63.59% -72.93% -
  Horiz. % 13.32% 16.71% 15.05% 16.62% 9.86% 27.07% 100.00%
EY 6.13 4.89 5.43 4.91 8.29 3.02 0.82 49.50%
  YoY % 25.36% -9.94% 10.59% -40.77% 174.50% 268.29% -
  Horiz. % 747.56% 596.34% 662.20% 598.78% 1,010.98% 368.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 1.07 0.92 0.80 0.45 0.49 -
  YoY % 0.00% 0.00% 16.30% 15.00% 77.78% -8.16% -
  Horiz. % 0.00% 0.00% 218.37% 187.76% 163.27% 91.84% 100.00%
Price Multiplier on Announcement Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 19/04/17 - 28/04/16 23/04/15 24/04/14 24/04/13 26/04/12 -
Price 1.2700 0.0000 2.0300 1.5300 1.8900 0.6400 0.5500 -
P/RPS 3.86 0.00 2.58 1.95 2.52 1.43 1.77 16.87%
  YoY % 0.00% 0.00% 32.31% -22.62% 76.22% -19.21% -
  Horiz. % 218.08% 0.00% 145.76% 110.17% 142.37% 80.79% 100.00%
P/EPS 19.18 0.00 18.08 20.48 19.33 34.78 112.24 -29.75%
  YoY % 0.00% 0.00% -11.72% 5.95% -44.42% -69.01% -
  Horiz. % 17.09% 0.00% 16.11% 18.25% 17.22% 30.99% 100.00%
EY 5.21 0.00 5.53 4.88 5.17 2.88 0.89 42.37%
  YoY % 0.00% 0.00% 13.32% -5.61% 79.51% 223.60% -
  Horiz. % 585.39% 0.00% 621.35% 548.31% 580.90% 323.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 1.05 0.93 1.28 0.47 0.45 -
  YoY % 0.00% 0.00% 12.90% -27.34% 172.34% 4.44% -
  Horiz. % 0.00% 0.00% 233.33% 206.67% 284.44% 104.44% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

532  217  498  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.645+0.045 
 HSI-H4B 0.365-0.02 
 HSI-C3H 0.405-0.005 
 HSI-C3F 0.410.00 
 BARAKAH 0.155-0.005 
 SEACERA-WC 0.06+0.015 
 MYEG 1.000.00 
 PUC 0.195+0.005 
 IRIS 0.155+0.005 
 TM 3.21+0.07 
Partners & Brokers