[GADANG] YoY TTM Result on 31-Aug-2013 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 22.52%
YoY- 81.94%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 703,176 603,422 564,853 422,649 222,283 339,185 285,119 16.21%
PBT 130,682 97,994 65,896 38,661 17,009 -4,283 23,295 33.26%
Tax -32,274 -26,098 -19,545 -13,333 -3,431 -2,303 -6,096 31.98%
NP 98,408 71,896 46,351 25,328 13,578 -6,586 17,199 33.70%
-
NP to SH 97,991 70,945 45,625 25,080 13,785 -6,897 17,147 33.67%
-
Tax Rate 24.70% 26.63% 29.66% 34.49% 20.17% - 26.17% -
Total Cost 604,768 531,526 518,502 397,321 208,705 345,771 267,920 14.51%
-
Net Worth 516,904 405,951 339,525 269,357 252,699 238,489 117,955 27.89%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 16,198 10,815 7,861 5,917 3,931 - - -
Div Payout % 16.53% 15.25% 17.23% 23.59% 28.52% - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 516,904 405,951 339,525 269,357 252,699 238,489 117,955 27.89%
NOSH 258,452 217,086 216,258 196,611 197,421 197,098 117,955 13.95%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 13.99% 11.91% 8.21% 5.99% 6.11% -1.94% 6.03% -
ROE 18.96% 17.48% 13.44% 9.31% 5.46% -2.89% 14.54% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 272.07 277.96 261.19 214.97 112.59 172.09 241.72 1.98%
EPS 37.91 32.68 21.10 12.76 6.98 -3.50 14.54 17.30%
DPS 6.27 5.00 3.64 3.00 2.00 0.00 0.00 -
NAPS 2.00 1.87 1.57 1.37 1.28 1.21 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 196,611
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 87.80 75.35 70.53 52.77 27.76 42.35 35.60 16.22%
EPS 12.24 8.86 5.70 3.13 1.72 -0.86 2.14 33.69%
DPS 2.02 1.35 0.98 0.74 0.49 0.00 0.00 -
NAPS 0.6454 0.5069 0.4239 0.3363 0.3155 0.2978 0.1473 27.89%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 2.87 1.20 1.77 0.84 0.57 0.62 0.81 -
P/RPS 1.05 0.43 0.68 0.39 0.51 0.36 0.34 20.65%
P/EPS 7.57 3.67 8.39 6.59 8.16 -17.72 5.57 5.24%
EY 13.21 27.23 11.92 15.19 12.25 -5.64 17.95 -4.97%
DY 2.18 4.17 2.05 3.57 3.51 0.00 0.00 -
P/NAPS 1.44 0.64 1.13 0.61 0.45 0.51 0.81 10.05%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 27/10/16 29/10/15 28/10/14 24/10/13 29/10/12 27/10/11 28/10/10 -
Price 3.29 1.57 1.49 0.955 0.68 0.62 0.72 -
P/RPS 1.21 0.56 0.57 0.44 0.60 0.36 0.30 26.13%
P/EPS 8.68 4.80 7.06 7.49 9.74 -17.72 4.95 9.80%
EY 11.52 20.82 14.16 13.36 10.27 -5.64 20.19 -8.91%
DY 1.90 3.18 2.44 3.14 2.94 0.00 0.00 -
P/NAPS 1.65 0.84 0.95 0.70 0.53 0.51 0.72 14.80%

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