[GADANG] QoQ Annualized Quarter Result on 31-Aug-2013 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 39.46%
YoY- 182.43%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 544,946 535,936 508,948 453,804 356,466 345,528 342,562 36.31%
PBT 63,085 67,388 45,154 39,588 32,472 35,409 42,812 29.52%
Tax -18,707 -20,496 -12,366 -8,912 -11,809 -10,069 -12,154 33.34%
NP 44,378 46,892 32,788 30,676 20,663 25,340 30,658 27.99%
-
NP to SH 43,225 46,178 30,814 28,548 20,470 24,514 29,542 28.91%
-
Tax Rate 29.65% 30.41% 27.39% 22.51% 36.37% 28.44% 28.39% -
Total Cost 500,568 489,044 476,160 423,128 335,803 320,188 311,904 37.11%
-
Net Worth 299,033 291,075 269,573 269,357 263,559 265,466 261,590 9.33%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 7,869 - - - 5,900 - - -
Div Payout % 18.21% - - - 28.83% - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 299,033 291,075 269,573 269,357 263,559 265,466 261,590 9.33%
NOSH 196,732 196,672 196,768 196,611 196,686 196,641 196,684 0.01%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 8.14% 8.75% 6.44% 6.76% 5.80% 7.33% 8.95% -
ROE 14.45% 15.86% 11.43% 10.60% 7.77% 9.23% 11.29% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 277.00 272.50 258.65 230.81 181.24 175.71 174.17 36.28%
EPS 21.98 23.48 15.66 14.52 10.41 12.47 15.02 28.92%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.52 1.48 1.37 1.37 1.34 1.35 1.33 9.31%
Adjusted Per Share Value based on latest NOSH - 196,611
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 74.85 73.61 69.90 62.33 48.96 47.46 47.05 36.31%
EPS 5.94 6.34 4.23 3.92 2.81 3.37 4.06 28.90%
DPS 1.08 0.00 0.00 0.00 0.81 0.00 0.00 -
NAPS 0.4107 0.3998 0.3703 0.37 0.362 0.3646 0.3593 9.33%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.66 1.18 1.00 0.84 0.915 0.61 0.61 -
P/RPS 0.60 0.43 0.39 0.36 0.50 0.35 0.35 43.28%
P/EPS 7.56 5.03 6.39 5.79 8.79 4.89 4.06 51.41%
EY 13.24 19.90 15.66 17.29 11.37 20.44 24.62 -33.89%
DY 2.41 0.00 0.00 0.00 3.28 0.00 0.00 -
P/NAPS 1.09 0.80 0.73 0.61 0.68 0.45 0.46 77.83%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 24/07/14 24/04/14 23/01/14 24/10/13 25/07/13 24/04/13 29/01/13 -
Price 2.01 1.89 1.15 0.955 1.00 0.64 0.59 -
P/RPS 0.73 0.69 0.44 0.41 0.55 0.36 0.34 66.50%
P/EPS 9.15 8.05 7.34 6.58 9.61 5.13 3.93 75.75%
EY 10.93 12.42 13.62 15.20 10.41 19.48 25.46 -43.12%
DY 1.99 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 1.32 1.28 0.84 0.70 0.75 0.47 0.44 108.14%

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