[GADANG] QoQ Cumulative Quarter Result on 30-Nov-2014 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
16-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- 89.24%
YoY- 17.14%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 149,382 587,398 417,643 247,954 133,358 544,946 401,952 -48.21%
PBT 25,878 84,824 52,051 25,196 12,708 63,085 50,541 -35.92%
Tax -5,121 -24,043 -17,238 -6,865 -3,066 -18,707 -15,372 -51.84%
NP 20,757 60,781 34,813 18,331 9,642 44,378 35,169 -29.57%
-
NP to SH 20,862 59,620 34,216 18,048 9,537 43,225 34,634 -28.61%
-
Tax Rate 19.79% 28.34% 33.12% 27.25% 24.13% 29.65% 30.41% -
Total Cost 128,625 526,617 382,830 229,623 123,716 500,568 366,783 -50.17%
-
Net Worth 405,951 380,823 357,092 339,752 339,525 299,033 291,075 24.75%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - 10,818 - - - 7,869 - -
Div Payout % - 18.15% - - - 18.21% - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 405,951 380,823 357,092 339,752 339,525 299,033 291,075 24.75%
NOSH 217,086 216,377 216,419 216,402 216,258 196,732 196,672 6.78%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 13.90% 10.35% 8.34% 7.39% 7.23% 8.14% 8.75% -
ROE 5.14% 15.66% 9.58% 5.31% 2.81% 14.45% 11.90% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 68.81 271.47 192.98 114.58 61.67 277.00 204.38 -51.50%
EPS 9.61 27.79 15.81 8.34 4.41 21.98 17.61 -33.14%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.87 1.76 1.65 1.57 1.57 1.52 1.48 16.82%
Adjusted Per Share Value based on latest NOSH - 216,564
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 20.52 80.68 57.36 34.06 18.32 74.85 55.21 -48.21%
EPS 2.87 8.19 4.70 2.48 1.31 5.94 4.76 -28.56%
DPS 0.00 1.49 0.00 0.00 0.00 1.08 0.00 -
NAPS 0.5576 0.5231 0.4905 0.4667 0.4663 0.4107 0.3998 24.75%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 1.20 1.46 1.52 1.56 1.77 1.66 1.18 -
P/RPS 1.74 0.54 0.79 1.36 2.87 0.60 0.58 107.59%
P/EPS 12.49 5.30 9.61 18.71 40.14 7.56 6.70 51.29%
EY 8.01 18.87 10.40 5.35 2.49 13.24 14.92 -33.86%
DY 0.00 3.42 0.00 0.00 0.00 2.41 0.00 -
P/NAPS 0.64 0.83 0.92 0.99 1.13 1.09 0.80 -13.78%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 29/10/15 30/07/15 23/04/15 16/01/15 28/10/14 24/07/14 24/04/14 -
Price 1.57 1.44 1.53 1.45 1.49 2.01 1.89 -
P/RPS 2.28 0.53 0.79 1.27 2.42 0.73 0.92 82.82%
P/EPS 16.34 5.23 9.68 17.39 33.79 9.15 10.73 32.26%
EY 6.12 19.13 10.33 5.75 2.96 10.93 9.32 -24.39%
DY 0.00 3.47 0.00 0.00 0.00 1.99 0.00 -
P/NAPS 0.84 0.82 0.93 0.92 0.95 1.32 1.28 -24.42%

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