[GADANG] YoY Annual (Unaudited) 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
YoY- 41.65%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 673,530 587,398 544,946 356,466 246,347 350,486 270,454 16.40%
PBT 126,075 84,824 63,085 32,472 17,918 -1,197 19,064 36.96%
Tax -31,373 -24,043 -18,707 -11,809 -4,183 -2,978 -5,225 34.78%
NP 94,702 60,781 44,378 20,663 13,735 -4,175 13,839 37.74%
-
NP to SH 94,767 59,620 43,225 20,470 14,451 -4,404 14,867 36.12%
-
Tax Rate 24.88% 28.34% 29.65% 36.37% 23.35% - 27.41% -
Total Cost 578,828 526,617 500,568 335,803 232,612 354,661 256,615 14.50%
-
Net Worth 189,774 380,823 299,033 263,559 245,722 209,657 188,840 0.08%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 16,200 10,818 7,869 5,900 3,931 - - -
Div Payout % 17.09% 18.15% 18.21% 28.83% 27.21% - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 189,774 380,823 299,033 263,559 245,722 209,657 188,840 0.08%
NOSH 231,432 216,377 196,732 196,686 196,578 176,182 118,025 11.86%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 14.06% 10.35% 8.14% 5.80% 5.58% -1.19% 5.12% -
ROE 49.94% 15.66% 14.45% 7.77% 5.88% -2.10% 7.87% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 291.03 271.47 277.00 181.24 125.32 198.93 229.15 4.06%
EPS 16.84 27.79 21.98 10.41 7.35 -2.24 12.64 4.89%
DPS 7.00 5.00 4.00 3.00 2.00 0.00 0.00 -
NAPS 0.82 1.76 1.52 1.34 1.25 1.19 1.60 -10.53%
Adjusted Per Share Value based on latest NOSH - 197,236
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 92.51 80.68 74.85 48.96 33.84 48.14 37.15 16.40%
EPS 13.02 8.19 5.94 2.81 1.98 -0.60 2.04 36.15%
DPS 2.23 1.49 1.08 0.81 0.54 0.00 0.00 -
NAPS 0.2607 0.5231 0.4107 0.362 0.3375 0.288 0.2594 0.08%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 2.08 1.46 1.66 0.915 0.57 0.68 0.83 -
P/RPS 0.71 0.54 0.60 0.50 0.45 0.34 0.36 11.97%
P/EPS 5.08 5.30 7.56 8.79 7.75 -27.20 6.59 -4.24%
EY 19.69 18.87 13.24 11.37 12.90 -3.68 15.18 4.42%
DY 3.37 3.42 2.41 3.28 3.51 0.00 0.00 -
P/NAPS 2.54 0.83 1.09 0.68 0.46 0.57 0.52 30.22%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 21/07/16 30/07/15 24/07/14 25/07/13 26/07/12 29/07/11 29/07/10 -
Price 2.33 1.44 2.01 1.00 0.57 0.68 0.95 -
P/RPS 0.80 0.53 0.73 0.55 0.45 0.34 0.41 11.77%
P/EPS 5.69 5.23 9.15 9.61 7.75 -27.20 7.54 -4.57%
EY 17.57 19.13 10.93 10.41 12.90 -3.68 13.26 4.79%
DY 3.00 3.47 1.99 3.00 3.51 0.00 0.00 -
P/NAPS 2.84 0.82 1.32 0.75 0.46 0.57 0.59 29.90%

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