[GADANG] YoY Cumulative Quarter Result on 30-Nov-2014 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
16-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- 89.24%
YoY- 17.14%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 259,607 250,973 251,362 247,954 254,474 171,281 108,802 15.58%
PBT 63,452 58,848 51,374 25,196 22,577 21,406 7,179 43.74%
Tax -16,528 -14,293 -12,954 -6,865 -6,183 -6,077 -2,597 36.09%
NP 46,924 44,555 38,420 18,331 16,394 15,329 4,582 47.31%
-
NP to SH 46,709 44,601 38,583 18,048 15,407 14,771 4,303 48.74%
-
Tax Rate 26.05% 24.29% 25.22% 27.25% 27.39% 28.39% 36.17% -
Total Cost 212,683 206,418 212,942 229,623 238,080 155,952 104,220 12.61%
-
Net Worth 650,889 0 409,078 339,752 269,573 261,590 239,821 18.08%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 650,889 0 409,078 339,752 269,573 261,590 239,821 18.08%
NOSH 659,918 262,822 223,539 216,402 196,768 196,684 196,575 22.34%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 18.08% 17.75% 15.28% 7.39% 6.44% 8.95% 4.21% -
ROE 7.18% 0.00% 9.43% 5.31% 5.72% 5.65% 1.79% -
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 39.49 95.49 112.45 114.58 129.33 87.08 55.35 -5.46%
EPS 7.10 6.90 17.26 8.34 7.83 7.51 2.19 21.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.00 1.83 1.57 1.37 1.33 1.22 -3.41%
Adjusted Per Share Value based on latest NOSH - 216,564
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 35.66 34.47 34.52 34.06 34.95 23.53 14.94 15.58%
EPS 6.42 6.13 5.30 2.48 2.12 2.03 0.59 48.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.894 0.00 0.5619 0.4667 0.3703 0.3593 0.3294 18.08%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 1.09 0.94 1.87 1.56 1.00 0.61 0.62 -
P/RPS 2.76 0.98 1.66 1.36 0.77 0.70 1.12 16.20%
P/EPS 15.34 5.54 10.83 18.71 12.77 8.12 28.32 -9.70%
EY 6.52 18.05 9.23 5.35 7.83 12.31 3.53 10.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.00 1.02 0.99 0.73 0.46 0.51 13.65%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 24/01/18 25/01/17 21/01/16 16/01/15 23/01/14 29/01/13 19/01/12 -
Price 1.14 1.03 2.18 1.45 1.15 0.59 0.60 -
P/RPS 2.89 1.08 1.94 1.27 0.89 0.68 1.08 17.80%
P/EPS 16.05 6.07 12.63 17.39 14.69 7.86 27.41 -8.52%
EY 6.23 16.48 7.92 5.75 6.81 12.73 3.65 9.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.00 1.19 0.92 0.84 0.44 0.49 15.26%

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