[GADANG] QoQ Cumulative Quarter Result on 31-Aug-2014 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- -77.94%
YoY- 33.63%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 587,398 417,643 247,954 133,358 544,946 401,952 254,474 74.74%
PBT 84,824 52,051 25,196 12,708 63,085 50,541 22,577 141.87%
Tax -24,043 -17,238 -6,865 -3,066 -18,707 -15,372 -6,183 147.48%
NP 60,781 34,813 18,331 9,642 44,378 35,169 16,394 139.73%
-
NP to SH 59,620 34,216 18,048 9,537 43,225 34,634 15,407 146.68%
-
Tax Rate 28.34% 33.12% 27.25% 24.13% 29.65% 30.41% 27.39% -
Total Cost 526,617 382,830 229,623 123,716 500,568 366,783 238,080 69.84%
-
Net Worth 380,823 357,092 339,752 339,525 299,033 291,075 269,573 25.92%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 10,818 - - - 7,869 - - -
Div Payout % 18.15% - - - 18.21% - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 380,823 357,092 339,752 339,525 299,033 291,075 269,573 25.92%
NOSH 216,377 216,419 216,402 216,258 196,732 196,672 196,768 6.54%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 10.35% 8.34% 7.39% 7.23% 8.14% 8.75% 6.44% -
ROE 15.66% 9.58% 5.31% 2.81% 14.45% 11.90% 5.72% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 271.47 192.98 114.58 61.67 277.00 204.38 129.33 64.01%
EPS 27.79 15.81 8.34 4.41 21.98 17.61 7.83 132.85%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.76 1.65 1.57 1.57 1.52 1.48 1.37 18.19%
Adjusted Per Share Value based on latest NOSH - 216,258
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 80.68 57.36 34.06 18.32 74.85 55.21 34.95 74.75%
EPS 8.19 4.70 2.48 1.31 5.94 4.76 2.12 146.40%
DPS 1.49 0.00 0.00 0.00 1.08 0.00 0.00 -
NAPS 0.5231 0.4905 0.4667 0.4663 0.4107 0.3998 0.3703 25.92%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 1.46 1.52 1.56 1.77 1.66 1.18 1.00 -
P/RPS 0.54 0.79 1.36 2.87 0.60 0.58 0.77 -21.08%
P/EPS 5.30 9.61 18.71 40.14 7.56 6.70 12.77 -44.38%
EY 18.87 10.40 5.35 2.49 13.24 14.92 7.83 79.84%
DY 3.42 0.00 0.00 0.00 2.41 0.00 0.00 -
P/NAPS 0.83 0.92 0.99 1.13 1.09 0.80 0.73 8.94%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 30/07/15 23/04/15 16/01/15 28/10/14 24/07/14 24/04/14 23/01/14 -
Price 1.44 1.53 1.45 1.49 2.01 1.89 1.15 -
P/RPS 0.53 0.79 1.27 2.42 0.73 0.92 0.89 -29.24%
P/EPS 5.23 9.68 17.39 33.79 9.15 10.73 14.69 -49.79%
EY 19.13 10.33 5.75 2.96 10.93 9.32 6.81 99.21%
DY 3.47 0.00 0.00 0.00 1.99 0.00 0.00 -
P/NAPS 0.82 0.93 0.92 0.95 1.32 1.28 0.84 -1.59%

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