[GADANG] QoQ Quarter Result on 28-Feb-2014 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 132.49%
YoY- 431.87%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 114,596 133,358 142,994 147,478 141,023 113,451 97,320 11.49%
PBT 12,488 12,708 12,544 27,964 12,680 9,897 5,915 64.49%
Tax -3,799 -3,066 -3,335 -9,189 -3,955 -2,228 -4,256 -7.28%
NP 8,689 9,642 9,209 18,775 8,725 7,669 1,659 201.28%
-
NP to SH 8,511 9,537 8,591 19,227 8,270 7,137 2,084 155.28%
-
Tax Rate 30.42% 24.13% 26.59% 32.86% 31.19% 22.51% 71.95% -
Total Cost 105,907 123,716 133,785 128,703 132,298 105,782 95,661 7.01%
-
Net Worth 340,006 339,525 196,539 290,960 269,759 269,357 197,236 43.72%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - 7,861 - - - 5,917 -
Div Payout % - - 91.51% - - - 283.93% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 340,006 339,525 196,539 290,960 269,759 269,357 197,236 43.72%
NOSH 216,564 216,258 196,539 196,595 196,904 196,611 197,236 6.42%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 7.58% 7.23% 6.44% 12.73% 6.19% 6.76% 1.70% -
ROE 2.50% 2.81% 4.37% 6.61% 3.07% 2.65% 1.06% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 52.92 61.67 72.76 75.02 71.62 57.70 49.34 4.77%
EPS 3.93 4.41 4.37 9.78 4.20 3.63 1.06 139.35%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 1.57 1.57 1.00 1.48 1.37 1.37 1.00 35.04%
Adjusted Per Share Value based on latest NOSH - 196,595
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 15.74 18.32 19.64 20.26 19.37 15.58 13.37 11.48%
EPS 1.17 1.31 1.18 2.64 1.14 0.98 0.29 153.21%
DPS 0.00 0.00 1.08 0.00 0.00 0.00 0.81 -
NAPS 0.467 0.4663 0.2699 0.3996 0.3705 0.37 0.2709 43.72%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 1.56 1.77 1.66 1.18 1.00 0.84 0.915 -
P/RPS 2.95 2.87 2.28 1.57 1.40 1.46 1.85 36.45%
P/EPS 39.69 40.14 37.98 12.07 23.81 23.14 86.60 -40.52%
EY 2.52 2.49 2.63 8.29 4.20 4.32 1.15 68.62%
DY 0.00 0.00 2.41 0.00 0.00 0.00 3.28 -
P/NAPS 0.99 1.13 1.66 0.80 0.73 0.61 0.92 5.00%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 16/01/15 28/10/14 24/07/14 24/04/14 23/01/14 24/10/13 25/07/13 -
Price 1.45 1.49 2.01 1.89 1.15 0.955 1.00 -
P/RPS 2.74 2.42 2.76 2.52 1.61 1.66 2.03 22.11%
P/EPS 36.90 33.79 45.98 19.33 27.38 26.31 94.64 -46.59%
EY 2.71 2.96 2.17 5.17 3.65 3.80 1.06 86.86%
DY 0.00 0.00 1.99 0.00 0.00 0.00 3.00 -
P/NAPS 0.92 0.95 2.01 1.28 0.84 0.70 1.00 -5.40%

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