[GADANG] QoQ TTM Result on 31-May-2014 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 17.72%
YoY- 111.16%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 560,637 538,426 564,853 544,946 499,272 439,659 422,649 20.78%
PBT 64,595 65,704 65,896 63,085 56,456 33,643 38,661 40.93%
Tax -20,573 -19,389 -19,545 -18,707 -19,628 -11,914 -13,333 33.63%
NP 44,022 46,315 46,351 44,378 36,828 21,729 25,328 44.70%
-
NP to SH 42,807 45,866 45,625 43,225 36,718 21,106 25,080 42.96%
-
Tax Rate 31.85% 29.51% 29.66% 29.65% 34.77% 35.41% 34.49% -
Total Cost 516,615 492,111 518,502 500,568 462,444 417,930 397,321 19.18%
-
Net Worth 357,124 340,006 339,525 196,539 290,960 269,759 269,357 20.74%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 7,861 7,861 7,861 7,861 5,917 5,917 5,917 20.91%
Div Payout % 18.37% 17.14% 17.23% 18.19% 16.11% 28.04% 23.59% -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 357,124 340,006 339,525 196,539 290,960 269,759 269,357 20.74%
NOSH 216,439 216,564 216,258 196,539 196,595 196,904 196,611 6.63%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 7.85% 8.60% 8.21% 8.14% 7.38% 4.94% 5.99% -
ROE 11.99% 13.49% 13.44% 21.99% 12.62% 7.82% 9.31% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 259.03 248.62 261.19 277.27 253.96 223.29 214.97 13.27%
EPS 19.78 21.18 21.10 21.99 18.68 10.72 12.76 34.04%
DPS 3.63 3.63 3.64 4.00 3.00 3.00 3.00 13.59%
NAPS 1.65 1.57 1.57 1.00 1.48 1.37 1.37 13.23%
Adjusted Per Share Value based on latest NOSH - 196,539
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 77.00 73.95 77.58 74.85 68.58 60.39 58.05 20.78%
EPS 5.88 6.30 6.27 5.94 5.04 2.90 3.44 43.09%
DPS 1.08 1.08 1.08 1.08 0.81 0.81 0.81 21.20%
NAPS 0.4905 0.467 0.4663 0.2699 0.3996 0.3705 0.37 20.73%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 1.52 1.56 1.77 1.66 1.18 1.00 0.84 -
P/RPS 0.59 0.63 0.68 0.60 0.46 0.45 0.39 31.88%
P/EPS 7.69 7.37 8.39 7.55 6.32 9.33 6.59 10.87%
EY 13.01 13.58 11.92 13.25 15.83 10.72 15.19 -9.83%
DY 2.39 2.33 2.05 2.41 2.54 3.00 3.57 -23.52%
P/NAPS 0.92 0.99 1.13 1.66 0.80 0.73 0.61 31.61%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 23/04/15 16/01/15 28/10/14 24/07/14 24/04/14 23/01/14 24/10/13 -
Price 1.53 1.45 1.49 2.01 1.89 1.15 0.955 -
P/RPS 0.59 0.58 0.57 0.72 0.74 0.52 0.44 21.66%
P/EPS 7.74 6.85 7.06 9.14 10.12 10.73 7.49 2.21%
EY 12.93 14.61 14.16 10.94 9.88 9.32 13.36 -2.16%
DY 2.37 2.50 2.44 1.99 1.59 2.61 3.14 -17.14%
P/NAPS 0.93 0.92 0.95 2.01 1.28 0.84 0.70 20.91%

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