[GADANG] QoQ TTM Result on 31-May-2015 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-May-2015 [#4]
Profit Trend
QoQ- 39.28%
YoY- 37.93%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 597,032 590,806 603,422 587,398 560,637 538,426 564,853 3.77%
PBT 119,050 111,002 97,994 84,824 64,595 65,704 65,896 48.49%
Tax -29,158 -30,132 -26,098 -24,043 -20,573 -19,389 -19,545 30.65%
NP 89,892 80,870 71,896 60,781 44,022 46,315 46,351 55.70%
-
NP to SH 89,098 80,155 70,945 59,620 42,807 45,866 45,625 56.42%
-
Tax Rate 24.49% 27.15% 26.63% 28.34% 31.85% 29.51% 29.66% -
Total Cost 507,140 509,936 531,526 526,617 516,615 492,111 518,502 -1.47%
-
Net Worth 0 223,467 405,951 216,317 357,124 340,006 339,525 -
Dividend
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div 10,815 10,815 10,815 10,815 7,861 7,861 7,861 23.77%
Div Payout % 12.14% 13.49% 15.25% 18.14% 18.37% 17.14% 17.23% -
Equity
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 0 223,467 405,951 216,317 357,124 340,006 339,525 -
NOSH 249,364 223,467 217,086 216,317 216,439 216,564 216,258 9.99%
Ratio Analysis
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 15.06% 13.69% 11.91% 10.35% 7.85% 8.60% 8.21% -
ROE 0.00% 35.87% 17.48% 27.56% 11.99% 13.49% 13.44% -
Per Share
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 239.42 264.38 277.96 271.54 259.03 248.62 261.19 -5.65%
EPS 35.73 35.87 32.68 27.56 19.78 21.18 21.10 42.20%
DPS 4.34 4.84 5.00 5.00 3.63 3.63 3.64 12.47%
NAPS 0.00 1.00 1.87 1.00 1.65 1.57 1.57 -
Adjusted Per Share Value based on latest NOSH - 216,317
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 74.55 73.77 75.35 73.35 70.00 67.23 70.53 3.77%
EPS 11.13 10.01 8.86 7.44 5.35 5.73 5.70 56.41%
DPS 1.35 1.35 1.35 1.35 0.98 0.98 0.98 23.87%
NAPS 0.00 0.279 0.5069 0.2701 0.4459 0.4245 0.4239 -
Price Multiplier on Financial Quarter End Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 2.06 1.87 1.20 1.46 1.52 1.56 1.77 -
P/RPS 0.86 0.71 0.43 0.54 0.59 0.63 0.68 16.99%
P/EPS 5.77 5.21 3.67 5.30 7.69 7.37 8.39 -22.14%
EY 17.34 19.18 27.23 18.88 13.01 13.58 11.92 28.47%
DY 2.11 2.59 4.17 3.42 2.39 2.33 2.05 1.94%
P/NAPS 0.00 1.87 0.64 1.46 0.92 0.99 1.13 -
Price Multiplier on Announcement Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date - 21/01/16 29/10/15 30/07/15 23/04/15 16/01/15 28/10/14 -
Price 0.00 2.18 1.57 1.44 1.53 1.45 1.49 -
P/RPS 0.00 0.82 0.56 0.53 0.59 0.58 0.57 -
P/EPS 0.00 6.08 4.80 5.22 7.74 6.85 7.06 -
EY 0.00 16.45 20.82 19.14 12.93 14.61 14.16 -
DY 0.00 2.22 3.18 3.47 2.37 2.50 2.44 -
P/NAPS 0.00 2.18 0.84 1.44 0.93 0.92 0.95 -

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