[GADANG] QoQ Quarter Result on 30-Nov-2015 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
21-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- -15.06%
YoY- 108.21%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 247,495 175,915 175,915 101,980 149,382 169,755 169,689 35.09%
PBT 38,386 34,903 34,903 25,496 25,878 32,773 26,855 32.93%
Tax -7,608 -9,399 -9,399 -7,833 -5,121 -6,805 -10,373 -21.89%
NP 30,778 25,504 25,504 17,663 20,757 25,968 16,482 64.49%
-
NP to SH 31,073 25,111 25,111 17,721 20,862 25,404 16,168 68.31%
-
Tax Rate 19.82% 26.93% 26.93% 30.72% 19.79% 20.76% 38.63% -
Total Cost 216,717 150,411 150,411 84,317 128,625 143,787 153,207 31.83%
-
Net Worth 189,750 433,796 0 408,946 405,951 216,317 357,124 -39.58%
Dividend
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 16,198 - - - - 10,815 - -
Div Payout % 52.13% - - - - 42.58% - -
Equity
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 189,750 433,796 0 408,946 405,951 216,317 357,124 -39.58%
NOSH 231,403 223,606 249,364 223,467 217,086 216,317 216,439 5.47%
Ratio Analysis
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 12.44% 14.50% 14.50% 17.32% 13.90% 15.30% 9.71% -
ROE 16.38% 5.79% 0.00% 4.33% 5.14% 11.74% 4.53% -
Per Share
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 106.95 78.67 70.55 45.64 68.81 78.48 78.40 28.07%
EPS 5.52 11.23 10.07 7.93 9.61 11.84 7.47 -21.42%
DPS 7.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.82 1.94 0.00 1.83 1.87 1.00 1.65 -42.72%
Adjusted Per Share Value based on latest NOSH - 223,467
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 30.90 21.97 21.97 12.73 18.65 21.20 21.19 35.07%
EPS 3.88 3.14 3.14 2.21 2.60 3.17 2.02 68.23%
DPS 2.02 0.00 0.00 0.00 0.00 1.35 0.00 -
NAPS 0.2369 0.5417 0.00 0.5106 0.5069 0.2701 0.4459 -39.59%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 2.08 2.07 2.06 1.87 1.20 1.46 1.52 -
P/RPS 1.94 2.63 2.92 4.10 1.74 1.86 1.94 0.00%
P/EPS 15.49 18.43 20.46 23.58 12.49 12.43 20.35 -19.54%
EY 6.46 5.43 4.89 4.24 8.01 8.04 4.91 24.43%
DY 3.37 0.00 0.00 0.00 0.00 3.42 0.00 -
P/NAPS 2.54 1.07 0.00 1.02 0.64 1.46 0.92 124.64%
Price Multiplier on Announcement Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 21/07/16 28/04/16 - 21/01/16 29/10/15 30/07/15 23/04/15 -
Price 2.33 2.03 0.00 2.18 1.57 1.44 1.53 -
P/RPS 2.18 2.58 0.00 4.78 2.28 1.83 1.95 9.29%
P/EPS 17.35 18.08 0.00 27.49 16.34 12.26 20.48 -12.38%
EY 5.76 5.53 0.00 3.64 6.12 8.16 4.88 14.12%
DY 3.00 0.00 0.00 0.00 0.00 3.47 0.00 -
P/NAPS 2.84 1.05 0.00 1.19 0.84 1.44 0.93 143.43%

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