[GADANG] YoY Quarter 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
QoQ- -42.35%
YoY- -77.31%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 247,495 169,755 142,994 97,320 76,529 73,508 78,308 21.12%
PBT 38,386 32,773 12,544 5,915 8,857 -7,944 4,606 42.34%
Tax -7,608 -6,805 -3,335 -4,256 -822 -1,083 -1,083 38.34%
NP 30,778 25,968 9,209 1,659 8,035 -9,027 3,523 43.46%
-
NP to SH 31,073 25,404 8,591 2,084 9,186 -9,022 3,563 43.42%
-
Tax Rate 19.82% 20.76% 26.59% 71.95% 9.28% - 23.51% -
Total Cost 216,717 143,787 133,785 95,661 68,494 82,535 74,785 19.38%
-
Net Worth 189,750 216,317 196,539 197,236 249,620 253,462 185,435 0.38%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 16,198 10,815 7,861 5,917 3,931 - - -
Div Payout % 52.13% 42.58% 91.51% 283.93% 42.79% - - -
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 189,750 216,317 196,539 197,236 249,620 253,462 185,435 0.38%
NOSH 231,403 216,317 196,539 197,236 196,551 211,218 118,111 11.84%
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 12.44% 15.30% 6.44% 1.70% 10.50% -12.28% 4.50% -
ROE 16.38% 11.74% 4.37% 1.06% 3.68% -3.56% 1.92% -
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 106.95 78.48 72.76 49.34 38.94 34.80 66.30 8.28%
EPS 5.52 11.84 4.37 1.06 4.67 -4.59 2.86 11.57%
DPS 7.00 5.00 4.00 3.00 2.00 0.00 0.00 -
NAPS 0.82 1.00 1.00 1.00 1.27 1.20 1.57 -10.25%
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 30.90 21.20 17.85 12.15 9.56 9.18 9.78 21.11%
EPS 3.88 3.17 1.07 0.26 1.15 -1.13 0.44 43.68%
DPS 2.02 1.35 0.98 0.74 0.49 0.00 0.00 -
NAPS 0.2369 0.2701 0.2454 0.2463 0.3117 0.3165 0.2315 0.38%
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 1.94 1.86 2.28 1.85 1.46 1.95 1.25 7.59%
P/EPS 15.49 12.43 37.98 86.60 12.20 -15.92 27.51 -9.12%
EY 6.46 8.04 2.63 1.15 8.20 -6.28 3.63 10.07%
DY 3.37 3.42 2.41 3.28 3.51 0.00 0.00 -
P/NAPS 2.54 1.46 1.66 0.92 0.45 0.57 0.53 29.81%
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 2.18 1.83 2.76 2.03 1.46 1.95 1.43 7.27%
P/EPS 17.35 12.26 45.98 94.64 12.20 -15.92 31.49 -9.44%
EY 5.76 8.16 2.17 1.06 8.20 -6.28 3.18 10.39%
DY 3.00 3.47 1.99 3.00 3.51 0.00 0.00 -
P/NAPS 2.84 1.44 2.01 1.00 0.45 0.57 0.61 29.19%

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