[GADANG] QoQ Annualized Quarter Result on 31-May-2015 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-May-2015 [#4]
Profit Trend
QoQ- 30.68%
YoY- 37.93%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 569,702 502,724 597,528 587,398 556,857 495,908 533,432 4.49%
PBT 115,036 102,748 103,512 84,824 69,401 50,392 50,832 72.62%
Tax -29,804 -25,908 -20,484 -24,043 -22,984 -13,730 -12,264 81.05%
NP 85,232 76,840 83,028 60,781 46,417 36,662 38,568 69.90%
-
NP to SH 84,925 77,166 83,448 59,620 45,621 36,096 38,148 70.74%
-
Tax Rate 25.91% 25.22% 19.79% 28.34% 33.12% 27.25% 24.13% -
Total Cost 484,470 425,884 514,500 526,617 510,440 459,246 494,864 -1.40%
-
Net Worth 0 409,078 405,951 380,823 357,092 339,752 339,525 -
Dividend
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - - 10,818 - - - -
Div Payout % - - - 18.15% - - - -
Equity
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 0 409,078 405,951 380,823 357,092 339,752 339,525 -
NOSH 249,291 223,539 217,086 216,377 216,419 216,402 216,258 9.96%
Ratio Analysis
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 14.96% 15.28% 13.90% 10.35% 8.34% 7.39% 7.23% -
ROE 0.00% 18.86% 20.56% 15.66% 12.78% 10.62% 11.24% -
Per Share
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 228.53 224.89 275.25 271.47 257.30 229.16 246.66 -4.97%
EPS 34.07 34.52 38.44 27.79 21.08 16.68 17.64 55.27%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.00 1.83 1.87 1.76 1.65 1.57 1.57 -
Adjusted Per Share Value based on latest NOSH - 216,317
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 78.25 69.05 82.07 80.68 76.48 68.11 73.27 4.49%
EPS 11.66 10.60 11.46 8.19 6.27 4.96 5.24 70.69%
DPS 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
NAPS 0.00 0.5619 0.5576 0.5231 0.4905 0.4667 0.4663 -
Price Multiplier on Financial Quarter End Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 2.06 1.87 1.20 1.46 1.52 1.56 1.77 -
P/RPS 0.90 0.83 0.44 0.54 0.59 0.68 0.72 16.08%
P/EPS 6.05 5.42 3.12 5.30 7.21 9.35 10.03 -28.67%
EY 16.54 18.46 32.03 18.87 13.87 10.69 9.97 40.26%
DY 0.00 0.00 0.00 3.42 0.00 0.00 0.00 -
P/NAPS 0.00 1.02 0.64 0.83 0.92 0.99 1.13 -
Price Multiplier on Announcement Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date - 21/01/16 29/10/15 30/07/15 23/04/15 16/01/15 28/10/14 -
Price 0.00 2.18 1.57 1.44 1.53 1.45 1.49 -
P/RPS 0.00 0.97 0.57 0.53 0.59 0.63 0.60 -
P/EPS 0.00 6.32 4.08 5.23 7.26 8.69 8.45 -
EY 0.00 15.83 24.48 19.13 13.78 11.50 11.84 -
DY 0.00 0.00 0.00 3.47 0.00 0.00 0.00 -
P/NAPS 0.00 1.19 0.84 0.82 0.93 0.92 0.95 -

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