[GADANG] QoQ TTM Result on 31-May-2013 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- -25.76%
YoY- 41.65%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 499,272 439,659 422,649 356,466 335,675 308,825 222,283 71.76%
PBT 56,456 33,643 38,661 32,472 35,414 32,144 17,009 123.00%
Tax -19,628 -11,914 -13,333 -11,809 -8,375 -7,637 -3,431 220.89%
NP 36,828 21,729 25,328 20,663 27,039 24,507 13,578 94.84%
-
NP to SH 36,718 21,106 25,080 20,470 27,572 24,917 13,785 92.49%
-
Tax Rate 34.77% 35.41% 34.49% 36.37% 23.65% 23.76% 20.17% -
Total Cost 462,444 417,930 397,321 335,803 308,636 284,318 208,705 70.20%
-
Net Worth 290,960 269,759 269,357 197,236 265,230 261,809 252,699 9.88%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 5,917 5,917 5,917 5,917 3,931 3,931 3,931 31.43%
Div Payout % 16.11% 28.04% 23.59% 28.91% 14.26% 15.78% 28.52% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 290,960 269,759 269,357 197,236 265,230 261,809 252,699 9.88%
NOSH 196,595 196,904 196,611 197,236 196,467 196,848 197,421 -0.27%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 7.38% 4.94% 5.99% 5.80% 8.06% 7.94% 6.11% -
ROE 12.62% 7.82% 9.31% 10.38% 10.40% 9.52% 5.46% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 253.96 223.29 214.97 180.73 170.86 156.88 112.59 72.24%
EPS 18.68 10.72 12.76 10.38 14.03 12.66 6.98 93.10%
DPS 3.00 3.00 3.00 3.00 2.00 2.00 2.00 31.13%
NAPS 1.48 1.37 1.37 1.00 1.35 1.33 1.28 10.19%
Adjusted Per Share Value based on latest NOSH - 197,236
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 68.58 60.39 58.05 48.96 46.11 42.42 30.53 71.77%
EPS 5.04 2.90 3.44 2.81 3.79 3.42 1.89 92.64%
DPS 0.81 0.81 0.81 0.81 0.54 0.54 0.54 31.13%
NAPS 0.3996 0.3705 0.37 0.2709 0.3643 0.3596 0.3471 9.87%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.18 1.00 0.84 0.915 0.61 0.61 0.57 -
P/RPS 0.46 0.45 0.39 0.51 0.36 0.39 0.51 -6.66%
P/EPS 6.32 9.33 6.59 8.82 4.35 4.82 8.16 -15.70%
EY 15.83 10.72 15.19 11.34 23.01 20.75 12.25 18.69%
DY 2.54 3.00 3.57 3.28 3.28 3.28 3.51 -19.44%
P/NAPS 0.80 0.73 0.61 0.92 0.45 0.46 0.45 46.90%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 24/04/14 23/01/14 24/10/13 25/07/13 24/04/13 29/01/13 29/10/12 -
Price 1.89 1.15 0.955 1.00 0.64 0.59 0.68 -
P/RPS 0.74 0.52 0.44 0.55 0.37 0.38 0.60 15.05%
P/EPS 10.12 10.73 7.49 9.64 4.56 4.66 9.74 2.59%
EY 9.88 9.32 13.36 10.38 21.93 21.45 10.27 -2.55%
DY 1.59 2.61 3.14 3.00 3.13 3.39 2.94 -33.69%
P/NAPS 1.28 0.84 0.70 1.00 0.47 0.44 0.53 80.29%

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