[GADANG] YoY Quarter Result on 31-May-2015 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-May-2015 [#4]
Profit Trend
QoQ- 57.13%
YoY- 195.7%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 182,007 163,784 247,495 169,755 142,994 97,320 76,529 15.52%
PBT 33,302 45,023 38,386 32,773 12,544 5,915 8,857 24.68%
Tax -10,001 -14,913 -7,608 -6,805 -3,335 -4,256 -822 51.62%
NP 23,301 30,110 30,778 25,968 9,209 1,659 8,035 19.40%
-
NP to SH 23,270 29,986 31,073 25,404 8,591 2,084 9,186 16.74%
-
Tax Rate 30.03% 33.12% 19.82% 20.76% 26.59% 71.95% 9.28% -
Total Cost 158,706 133,674 216,717 143,787 133,785 95,661 68,494 15.02%
-
Net Worth 698,382 615,263 189,750 216,317 196,539 197,236 249,620 18.69%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div 19,765 19,429 16,198 10,815 7,861 5,917 3,931 30.87%
Div Payout % 84.94% 64.79% 52.13% 42.58% 91.51% 283.93% 42.79% -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 698,382 615,263 189,750 216,317 196,539 197,236 249,620 18.69%
NOSH 661,720 647,645 231,403 216,317 196,539 197,236 196,551 22.41%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 12.80% 18.38% 12.44% 15.30% 6.44% 1.70% 10.50% -
ROE 3.33% 4.87% 16.38% 11.74% 4.37% 1.06% 3.68% -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 27.62 25.29 106.95 78.48 72.76 49.34 38.94 -5.56%
EPS 3.53 4.63 5.52 11.84 4.37 1.06 4.67 -4.55%
DPS 3.00 3.00 7.00 5.00 4.00 3.00 2.00 6.98%
NAPS 1.06 0.95 0.82 1.00 1.00 1.00 1.27 -2.96%
Adjusted Per Share Value based on latest NOSH - 216,317
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 25.00 22.50 33.99 23.32 19.64 13.37 10.51 15.52%
EPS 3.20 4.12 4.27 3.49 1.18 0.29 1.26 16.79%
DPS 2.71 2.67 2.22 1.49 1.08 0.81 0.54 30.83%
NAPS 0.9592 0.8451 0.2606 0.2971 0.2699 0.2709 0.3429 18.69%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.665 1.25 2.08 1.46 1.66 0.915 0.57 -
P/RPS 2.41 4.94 1.94 1.86 2.28 1.85 1.46 8.70%
P/EPS 18.83 27.00 15.49 12.43 37.98 86.60 12.20 7.49%
EY 5.31 3.70 6.46 8.04 2.63 1.15 8.20 -6.98%
DY 4.51 2.40 3.37 3.42 2.41 3.28 3.51 4.26%
P/NAPS 0.63 1.32 2.54 1.46 1.66 0.92 0.45 5.76%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 25/07/18 26/07/17 21/07/16 30/07/15 24/07/14 25/07/13 26/07/12 -
Price 0.80 1.28 2.33 1.44 2.01 1.00 0.57 -
P/RPS 2.90 5.06 2.18 1.83 2.76 2.03 1.46 12.11%
P/EPS 22.65 27.65 17.35 12.26 45.98 94.64 12.20 10.85%
EY 4.41 3.62 5.76 8.16 2.17 1.06 8.20 -9.81%
DY 3.75 2.34 3.00 3.47 1.99 3.00 3.51 1.10%
P/NAPS 0.75 1.35 2.84 1.44 2.01 1.00 0.45 8.88%

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