[GADANG] YoY Quarter Result on 31-May-2014 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- -55.32%
YoY- 312.24%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 163,784 247,495 169,755 142,994 97,320 76,529 73,508 14.27%
PBT 45,023 38,386 32,773 12,544 5,915 8,857 -7,944 -
Tax -14,913 -7,608 -6,805 -3,335 -4,256 -822 -1,083 54.75%
NP 30,110 30,778 25,968 9,209 1,659 8,035 -9,027 -
-
NP to SH 29,986 31,073 25,404 8,591 2,084 9,186 -9,022 -
-
Tax Rate 33.12% 19.82% 20.76% 26.59% 71.95% 9.28% - -
Total Cost 133,674 216,717 143,787 133,785 95,661 68,494 82,535 8.36%
-
Net Worth 615,263 189,750 216,317 196,539 197,236 249,620 253,462 15.91%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 19,429 16,198 10,815 7,861 5,917 3,931 - -
Div Payout % 64.79% 52.13% 42.58% 91.51% 283.93% 42.79% - -
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 615,263 189,750 216,317 196,539 197,236 249,620 253,462 15.91%
NOSH 647,645 231,403 216,317 196,539 197,236 196,551 211,218 20.51%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 18.38% 12.44% 15.30% 6.44% 1.70% 10.50% -12.28% -
ROE 4.87% 16.38% 11.74% 4.37% 1.06% 3.68% -3.56% -
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 25.29 106.95 78.48 72.76 49.34 38.94 34.80 -5.17%
EPS 4.63 5.52 11.84 4.37 1.06 4.67 -4.59 -
DPS 3.00 7.00 5.00 4.00 3.00 2.00 0.00 -
NAPS 0.95 0.82 1.00 1.00 1.00 1.27 1.20 -3.81%
Adjusted Per Share Value based on latest NOSH - 196,539
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 20.45 30.90 21.20 17.85 12.15 9.56 9.18 14.26%
EPS 3.74 3.88 3.17 1.07 0.26 1.15 -1.13 -
DPS 2.43 2.02 1.35 0.98 0.74 0.49 0.00 -
NAPS 0.7682 0.2369 0.2701 0.2454 0.2463 0.3117 0.3165 15.91%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 1.25 2.08 1.46 1.66 0.915 0.57 0.68 -
P/RPS 4.94 1.94 1.86 2.28 1.85 1.46 1.95 16.74%
P/EPS 27.00 15.49 12.43 37.98 86.60 12.20 -15.92 -
EY 3.70 6.46 8.04 2.63 1.15 8.20 -6.28 -
DY 2.40 3.37 3.42 2.41 3.28 3.51 0.00 -
P/NAPS 1.32 2.54 1.46 1.66 0.92 0.45 0.57 15.00%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 26/07/17 21/07/16 30/07/15 24/07/14 25/07/13 26/07/12 29/07/11 -
Price 1.28 2.33 1.44 2.01 1.00 0.57 0.68 -
P/RPS 5.06 2.18 1.83 2.76 2.03 1.46 1.95 17.20%
P/EPS 27.65 17.35 12.26 45.98 94.64 12.20 -15.92 -
EY 3.62 5.76 8.16 2.17 1.06 8.20 -6.28 -
DY 2.34 3.00 3.47 1.99 3.00 3.51 0.00 -
P/NAPS 1.35 2.84 1.44 2.01 1.00 0.45 0.57 15.43%

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