[GADANG] YoY TTM Result on 28-Feb-2015 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- -6.67%
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 626,512 597,032 597,032 560,637 499,272 335,675 243,326 20.81%
PBT 134,280 119,050 119,050 64,595 56,456 35,414 1,117 160.47%
Tax -32,944 -29,158 -29,158 -20,573 -19,628 -8,375 -4,309 50.17%
NP 101,336 89,892 89,892 44,022 36,828 27,039 -3,192 -
-
NP to SH 101,463 89,098 89,098 42,807 36,718 27,572 -3,757 -
-
Tax Rate 24.53% 24.49% 24.49% 31.85% 34.77% 23.65% 385.77% -
Total Cost 525,176 507,140 507,140 516,615 462,444 308,636 246,518 16.32%
-
Net Worth 0 0 433,796 357,124 290,960 265,230 239,020 -
Dividend
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div 16,198 10,815 10,815 7,861 5,917 3,931 - -
Div Payout % 15.96% 12.14% 12.14% 18.37% 16.11% 14.26% - -
Equity
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 0 0 433,796 357,124 290,960 265,230 239,020 -
NOSH 389,561 249,364 223,606 216,439 196,595 196,467 195,918 14.72%
Ratio Analysis
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 16.17% 15.06% 15.06% 7.85% 7.38% 8.06% -1.31% -
ROE 0.00% 0.00% 20.54% 11.99% 12.62% 10.40% -1.57% -
Per Share
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 160.82 239.42 267.00 259.03 253.96 170.86 124.20 5.30%
EPS 26.05 35.73 39.85 19.78 18.68 14.03 -1.92 -
DPS 4.16 4.34 4.84 3.63 3.00 2.00 0.00 -
NAPS 0.00 0.00 1.94 1.65 1.48 1.35 1.22 -
Adjusted Per Share Value based on latest NOSH - 216,439
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 86.05 82.00 82.00 77.00 68.58 46.11 33.42 20.81%
EPS 13.94 12.24 12.24 5.88 5.04 3.79 -0.52 -
DPS 2.22 1.49 1.49 1.08 0.81 0.54 0.00 -
NAPS 0.00 0.00 0.5958 0.4905 0.3996 0.3643 0.3283 -
Price Multiplier on Financial Quarter End Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/17 26/02/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 1.08 2.06 2.07 1.52 1.18 0.61 0.60 -
P/RPS 0.67 0.86 0.78 0.59 0.46 0.36 0.48 6.89%
P/EPS 4.15 5.77 5.20 7.69 6.32 4.35 -31.29 -
EY 24.12 17.34 19.25 13.01 15.83 23.01 -3.20 -
DY 3.85 2.11 2.34 2.39 2.54 3.28 0.00 -
P/NAPS 0.00 0.00 1.07 0.92 0.80 0.45 0.49 -
Price Multiplier on Announcement Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 19/04/17 - 28/04/16 23/04/15 24/04/14 24/04/13 26/04/12 -
Price 1.27 0.00 2.03 1.53 1.89 0.64 0.55 -
P/RPS 0.79 0.00 0.76 0.59 0.74 0.37 0.44 12.41%
P/EPS 4.88 0.00 5.09 7.74 10.12 4.56 -28.68 -
EY 20.51 0.00 19.63 12.93 9.88 21.93 -3.49 -
DY 3.27 0.00 2.38 2.37 1.59 3.13 0.00 -
P/NAPS 0.00 0.00 1.05 0.93 1.28 0.47 0.45 -

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