[GADANG] QoQ Annualized Quarter Result on 31-Aug-2015 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- 39.97%
YoY- 118.75%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 569,702 569,702 502,724 597,528 587,398 556,857 495,908 11.74%
PBT 115,036 115,036 102,748 103,512 84,824 69,401 50,392 93.61%
Tax -29,804 -29,804 -25,908 -20,484 -24,043 -22,984 -13,730 85.96%
NP 85,232 85,232 76,840 83,028 60,781 46,417 36,662 96.45%
-
NP to SH 84,925 84,925 77,166 83,448 59,620 45,621 36,096 98.34%
-
Tax Rate 25.91% 25.91% 25.22% 19.79% 28.34% 33.12% 27.25% -
Total Cost 484,470 484,470 425,884 514,500 526,617 510,440 459,246 4.37%
-
Net Worth 441,150 0 409,078 405,951 380,823 357,092 339,752 23.25%
Dividend
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - - 10,818 - - -
Div Payout % - - - - 18.15% - - -
Equity
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 441,150 0 409,078 405,951 380,823 357,092 339,752 23.25%
NOSH 227,397 249,291 223,539 217,086 216,377 216,419 216,402 4.04%
Ratio Analysis
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 14.96% 14.96% 15.28% 13.90% 10.35% 8.34% 7.39% -
ROE 19.25% 0.00% 18.86% 20.56% 15.66% 12.78% 10.62% -
Per Share
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 250.53 228.53 224.89 275.25 271.47 257.30 229.16 7.39%
EPS 37.35 34.07 34.52 38.44 27.79 21.08 16.68 90.64%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.94 0.00 1.83 1.87 1.76 1.65 1.57 18.45%
Adjusted Per Share Value based on latest NOSH - 217,086
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 71.14 71.14 62.77 74.61 73.35 69.53 61.92 11.75%
EPS 10.60 10.60 9.64 10.42 7.44 5.70 4.51 98.18%
DPS 0.00 0.00 0.00 0.00 1.35 0.00 0.00 -
NAPS 0.5508 0.00 0.5108 0.5069 0.4755 0.4459 0.4242 23.25%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 2.07 2.06 1.87 1.20 1.46 1.52 1.56 -
P/RPS 0.83 0.90 0.83 0.44 0.54 0.59 0.68 17.29%
P/EPS 5.54 6.05 5.42 3.12 5.30 7.21 9.35 -34.22%
EY 18.04 16.54 18.46 32.03 18.87 13.87 10.69 52.02%
DY 0.00 0.00 0.00 0.00 3.42 0.00 0.00 -
P/NAPS 1.07 0.00 1.02 0.64 0.83 0.92 0.99 6.41%
Price Multiplier on Announcement Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 28/04/16 - 21/01/16 29/10/15 30/07/15 23/04/15 16/01/15 -
Price 2.03 0.00 2.18 1.57 1.44 1.53 1.45 -
P/RPS 0.81 0.00 0.97 0.57 0.53 0.59 0.63 22.28%
P/EPS 5.44 0.00 6.32 4.08 5.23 7.26 8.69 -31.26%
EY 18.40 0.00 15.83 24.48 19.13 13.78 11.50 45.67%
DY 0.00 0.00 0.00 0.00 3.47 0.00 0.00 -
P/NAPS 1.05 0.00 1.19 0.84 0.82 0.93 0.92 11.15%

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