[GADANG] YoY Quarter Result on 28-Feb-2013 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -70.48%
YoY- 276.56%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 175,915 169,689 147,478 87,865 61,015 73,784 61,804 19.02%
PBT 34,903 26,855 27,964 5,151 1,881 3,273 6,079 33.77%
Tax -9,399 -10,373 -9,189 -1,475 -737 -988 -1,611 34.13%
NP 25,504 16,482 18,775 3,676 1,144 2,285 4,468 33.64%
-
NP to SH 25,111 16,168 19,227 3,615 960 2,107 4,478 33.25%
-
Tax Rate 26.93% 38.63% 32.86% 28.64% 39.18% 30.19% 26.50% -
Total Cost 150,411 153,207 128,703 84,189 59,871 71,499 57,336 17.42%
-
Net Worth 433,796 357,124 290,960 265,230 239,020 266,806 181,973 15.56%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 433,796 357,124 290,960 265,230 239,020 266,806 181,973 15.56%
NOSH 223,606 216,439 196,595 196,467 195,918 216,915 118,164 11.20%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 14.50% 9.71% 12.73% 4.18% 1.87% 3.10% 7.23% -
ROE 5.79% 4.53% 6.61% 1.36% 0.40% 0.79% 2.46% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 78.67 78.40 75.02 44.72 31.14 34.02 52.30 7.03%
EPS 11.23 7.47 9.78 1.84 0.49 1.07 3.65 20.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.65 1.48 1.35 1.22 1.23 1.54 3.91%
Adjusted Per Share Value based on latest NOSH - 196,467
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 21.97 21.19 18.41 10.97 7.62 9.21 7.72 19.02%
EPS 3.14 2.02 2.40 0.45 0.12 0.26 0.56 33.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5417 0.4459 0.3633 0.3312 0.2985 0.3331 0.2272 15.56%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 2.07 1.52 1.18 0.61 0.60 0.71 0.94 -
P/RPS 2.63 1.94 1.57 1.36 1.93 2.09 1.80 6.51%
P/EPS 18.43 20.35 12.07 33.15 122.45 73.09 24.80 -4.82%
EY 5.43 4.91 8.29 3.02 0.82 1.37 4.03 5.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.92 0.80 0.45 0.49 0.58 0.61 9.80%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 28/04/16 23/04/15 24/04/14 24/04/13 26/04/12 28/04/11 29/04/10 -
Price 2.03 1.53 1.89 0.64 0.55 0.70 0.92 -
P/RPS 2.58 1.95 2.52 1.43 1.77 2.06 1.76 6.57%
P/EPS 18.08 20.48 19.33 34.78 112.24 72.07 24.28 -4.79%
EY 5.53 4.88 5.17 2.88 0.89 1.39 4.12 5.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.93 1.28 0.47 0.45 0.57 0.60 9.76%

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