[GADANG] QoQ TTM Result on 31-Aug-2013 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 22.52%
YoY- 81.94%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 544,946 499,272 439,659 422,649 356,466 335,675 308,825 46.07%
PBT 63,085 56,456 33,643 38,661 32,472 35,414 32,144 56.81%
Tax -18,707 -19,628 -11,914 -13,333 -11,809 -8,375 -7,637 81.81%
NP 44,378 36,828 21,729 25,328 20,663 27,039 24,507 48.61%
-
NP to SH 43,225 36,718 21,106 25,080 20,470 27,572 24,917 44.42%
-
Tax Rate 29.65% 34.77% 35.41% 34.49% 36.37% 23.65% 23.76% -
Total Cost 500,568 462,444 417,930 397,321 335,803 308,636 284,318 45.85%
-
Net Worth 196,539 290,960 269,759 269,357 197,236 265,230 261,809 -17.41%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 7,861 5,917 5,917 5,917 5,917 3,931 3,931 58.79%
Div Payout % 18.19% 16.11% 28.04% 23.59% 28.91% 14.26% 15.78% -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 196,539 290,960 269,759 269,357 197,236 265,230 261,809 -17.41%
NOSH 196,539 196,595 196,904 196,611 197,236 196,467 196,848 -0.10%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 8.14% 7.38% 4.94% 5.99% 5.80% 8.06% 7.94% -
ROE 21.99% 12.62% 7.82% 9.31% 10.38% 10.40% 9.52% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 277.27 253.96 223.29 214.97 180.73 170.86 156.88 46.23%
EPS 21.99 18.68 10.72 12.76 10.38 14.03 12.66 44.54%
DPS 4.00 3.00 3.00 3.00 3.00 2.00 2.00 58.80%
NAPS 1.00 1.48 1.37 1.37 1.00 1.35 1.33 -17.32%
Adjusted Per Share Value based on latest NOSH - 196,611
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 74.85 68.58 60.39 58.05 48.96 46.11 42.42 46.07%
EPS 5.94 5.04 2.90 3.44 2.81 3.79 3.42 44.53%
DPS 1.08 0.81 0.81 0.81 0.81 0.54 0.54 58.80%
NAPS 0.2699 0.3996 0.3705 0.37 0.2709 0.3643 0.3596 -17.42%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.66 1.18 1.00 0.84 0.915 0.61 0.61 -
P/RPS 0.60 0.46 0.45 0.39 0.51 0.36 0.39 33.30%
P/EPS 7.55 6.32 9.33 6.59 8.82 4.35 4.82 34.91%
EY 13.25 15.83 10.72 15.19 11.34 23.01 20.75 -25.86%
DY 2.41 2.54 3.00 3.57 3.28 3.28 3.28 -18.58%
P/NAPS 1.66 0.80 0.73 0.61 0.92 0.45 0.46 135.45%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 24/07/14 24/04/14 23/01/14 24/10/13 25/07/13 24/04/13 29/01/13 -
Price 2.01 1.89 1.15 0.955 1.00 0.64 0.59 -
P/RPS 0.72 0.74 0.52 0.44 0.55 0.37 0.38 53.17%
P/EPS 9.14 10.12 10.73 7.49 9.64 4.56 4.66 56.75%
EY 10.94 9.88 9.32 13.36 10.38 21.93 21.45 -36.19%
DY 1.99 1.59 2.61 3.14 3.00 3.13 3.39 -29.91%
P/NAPS 2.01 1.28 0.84 0.70 1.00 0.47 0.44 175.56%

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