Highlights

[GADANG] YoY Quarter Result on 2014-02-28 [#3]

Stock [GADANG]: GADANG HOLDINGS BHD
Announcement Date 24-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 28-Feb-2014  [#3]
Profit Trend QoQ -     132.49%    YoY -     431.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 175,915 175,915 169,689 147,478 87,865 61,015 73,784 18.97%
  YoY % 0.00% 3.67% 15.06% 67.85% 44.01% -17.31% -
  Horiz. % 238.42% 238.42% 229.98% 199.88% 119.08% 82.69% 100.00%
PBT 34,903 34,903 26,855 27,964 5,151 1,881 3,273 60.50%
  YoY % 0.00% 29.97% -3.97% 442.88% 173.84% -42.53% -
  Horiz. % 1,066.39% 1,066.39% 820.50% 854.38% 157.38% 57.47% 100.00%
Tax -9,399 -9,399 -10,373 -9,189 -1,475 -737 -988 56.88%
  YoY % 0.00% 9.39% -12.88% -522.98% -100.14% 25.40% -
  Horiz. % 951.32% 951.32% 1,049.90% 930.06% 149.29% 74.60% 100.00%
NP 25,504 25,504 16,482 18,775 3,676 1,144 2,285 61.97%
  YoY % 0.00% 54.74% -12.21% 410.75% 221.33% -49.93% -
  Horiz. % 1,116.15% 1,116.15% 721.31% 821.66% 160.88% 50.07% 100.00%
NP to SH 25,111 25,111 16,168 19,227 3,615 960 2,107 64.11%
  YoY % 0.00% 55.31% -15.91% 431.87% 276.56% -54.44% -
  Horiz. % 1,191.79% 1,191.79% 767.35% 912.53% 171.57% 45.56% 100.00%
Tax Rate 26.93 % 26.93 % 38.63 % 32.86 % 28.64 % 39.18 % 30.19 % -2.26%
  YoY % 0.00% -30.29% 17.56% 14.73% -26.90% 29.78% -
  Horiz. % 89.20% 89.20% 127.96% 108.84% 94.87% 129.78% 100.00%
Total Cost 150,411 150,411 153,207 128,703 84,189 59,871 71,499 16.03%
  YoY % 0.00% -1.82% 19.04% 52.87% 40.62% -16.26% -
  Horiz. % 210.37% 210.37% 214.28% 180.01% 117.75% 83.74% 100.00%
Net Worth - 433,796 357,124 290,960 265,230 239,020 266,806 -
  YoY % 0.00% 21.47% 22.74% 9.70% 10.97% -10.41% -
  Horiz. % 0.00% 162.59% 133.85% 109.05% 99.41% 89.59% 100.00%
Dividend
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 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
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth - 433,796 357,124 290,960 265,230 239,020 266,806 -
  YoY % 0.00% 21.47% 22.74% 9.70% 10.97% -10.41% -
  Horiz. % 0.00% 162.59% 133.85% 109.05% 99.41% 89.59% 100.00%
NOSH 249,364 223,606 216,439 196,595 196,467 195,918 216,915 2.83%
  YoY % 11.52% 3.31% 10.09% 0.07% 0.28% -9.68% -
  Horiz. % 114.96% 103.08% 99.78% 90.63% 90.57% 90.32% 100.00%
Ratio Analysis
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 14.50 % 14.50 % 9.71 % 12.73 % 4.18 % 1.87 % 3.10 % 36.12%
  YoY % 0.00% 49.33% -23.72% 204.55% 123.53% -39.68% -
  Horiz. % 467.74% 467.74% 313.23% 410.65% 134.84% 60.32% 100.00%
ROE - % 5.79 % 4.53 % 6.61 % 1.36 % 0.40 % 0.79 % -
  YoY % 0.00% 27.81% -31.47% 386.03% 240.00% -49.37% -
  Horiz. % 0.00% 732.91% 573.42% 836.71% 172.15% 50.63% 100.00%
Per Share
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 70.55 78.67 78.40 75.02 44.72 31.14 34.02 15.70%
  YoY % -10.32% 0.34% 4.51% 67.75% 43.61% -8.47% -
  Horiz. % 207.38% 231.25% 230.45% 220.52% 131.45% 91.53% 100.00%
EPS 10.07 11.23 7.47 9.78 1.84 0.49 1.07 56.54%
  YoY % -10.33% 50.33% -23.62% 431.52% 275.51% -54.21% -
  Horiz. % 941.12% 1,049.53% 698.13% 914.02% 171.96% 45.79% 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 - 1.9400 1.6500 1.4800 1.3500 1.2200 1.2300 -
  YoY % 0.00% 17.58% 11.49% 9.63% 10.66% -0.81% -
  Horiz. % 0.00% 157.72% 134.15% 120.33% 109.76% 99.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,720
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 26.58 26.58 25.64 22.29 13.28 9.22 11.15 18.96%
  YoY % 0.00% 3.67% 15.03% 67.85% 44.03% -17.31% -
  Horiz. % 238.39% 238.39% 229.96% 199.91% 119.10% 82.69% 100.00%
EPS 3.79 3.79 2.44 2.91 0.55 0.15 0.32 63.90%
  YoY % 0.00% 55.33% -16.15% 429.09% 266.67% -53.12% -
  Horiz. % 1,184.38% 1,184.38% 762.50% 909.38% 171.88% 46.88% 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 - 0.6556 0.5397 0.4397 0.4008 0.3612 0.4032 -
  YoY % 0.00% 21.47% 22.74% 9.71% 10.96% -10.42% -
  Horiz. % 0.00% 162.60% 133.85% 109.05% 99.40% 89.58% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 26/02/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 2.0600 2.0700 1.5200 1.1800 0.6100 0.6000 0.7100 -
P/RPS 2.92 2.63 1.94 1.57 1.36 1.93 2.09 6.91%
  YoY % 11.03% 35.57% 23.57% 15.44% -29.53% -7.66% -
  Horiz. % 139.71% 125.84% 92.82% 75.12% 65.07% 92.34% 100.00%
P/EPS 20.46 18.43 20.35 12.07 33.15 122.45 73.09 -22.47%
  YoY % 11.01% -9.43% 68.60% -63.59% -72.93% 67.53% -
  Horiz. % 27.99% 25.22% 27.84% 16.51% 45.36% 167.53% 100.00%
EY 4.89 5.43 4.91 8.29 3.02 0.82 1.37 28.96%
  YoY % -9.94% 10.59% -40.77% 174.50% 268.29% -40.15% -
  Horiz. % 356.93% 396.35% 358.39% 605.11% 220.44% 59.85% 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 1.07 0.92 0.80 0.45 0.49 0.58 -
  YoY % 0.00% 16.30% 15.00% 77.78% -8.16% -15.52% -
  Horiz. % 0.00% 184.48% 158.62% 137.93% 77.59% 84.48% 100.00%
Price Multiplier on Announcement Date
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date - 28/04/16 23/04/15 24/04/14 24/04/13 26/04/12 28/04/11 -
Price 0.0000 2.0300 1.5300 1.8900 0.6400 0.5500 0.7000 -
P/RPS 0.00 2.58 1.95 2.52 1.43 1.77 2.06 -
  YoY % 0.00% 32.31% -22.62% 76.22% -19.21% -14.08% -
  Horiz. % 0.00% 125.24% 94.66% 122.33% 69.42% 85.92% 100.00%
P/EPS 0.00 18.08 20.48 19.33 34.78 112.24 72.07 -
  YoY % 0.00% -11.72% 5.95% -44.42% -69.01% 55.74% -
  Horiz. % 0.00% 25.09% 28.42% 26.82% 48.26% 155.74% 100.00%
EY 0.00 5.53 4.88 5.17 2.88 0.89 1.39 -
  YoY % 0.00% 13.32% -5.61% 79.51% 223.60% -35.97% -
  Horiz. % 0.00% 397.84% 351.08% 371.94% 207.19% 64.03% 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 1.05 0.93 1.28 0.47 0.45 0.57 -
  YoY % 0.00% 12.90% -27.34% 172.34% 4.44% -21.05% -
  Horiz. % 0.00% 184.21% 163.16% 224.56% 82.46% 78.95% 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.
 


 

435  291  528  629 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.43-0.015 
 MYEG 1.75+0.05 
 VC 0.08+0.005 
 MRCB 0.725+0.01 
 QES 0.32+0.01 
 HIBISCS 1.01+0.03 
 BORNOIL 0.0550.00 
 NOVAMSC 0.175+0.005 
 A50CHIN-H17 0.35-0.04 
 HSI-H4I 0.54-0.10 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
3. 不打价格战.SCGM转型求成长 星洲日報/投資致富‧企業故事
4. Stocks on Radar - MyEG Services AmInvest Research Reports
5. 宜鼎营收标青 星洲日報/投資致富‧企業故事
Partners & Brokers