[GADANG] YoY TTM 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- -25.76%
YoY- 41.65%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 701,305 587,398 544,946 356,466 246,347 350,486 260,896 17.89%
PBT 133,688 84,824 63,085 32,472 17,918 -1,197 19,669 37.59%
Tax -34,239 -24,043 -18,707 -11,809 -4,048 -2,978 -5,196 36.88%
NP 99,449 60,781 44,378 20,663 13,870 -4,175 14,473 37.84%
-
NP to SH 99,016 59,620 43,225 20,470 14,451 -4,404 15,011 36.90%
-
Tax Rate 25.61% 28.34% 29.65% 36.37% 22.59% - 26.42% -
Total Cost 601,856 526,617 500,568 335,803 232,477 354,661 246,423 16.03%
-
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 % 16.36% 18.14% 18.19% 28.91% 27.20% - - -
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 14.18% 10.35% 8.14% 5.80% 5.63% -1.19% 5.55% -
ROE 52.18% 27.56% 21.99% 10.38% 5.79% -1.74% 8.09% -
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 303.07 271.54 277.27 180.73 125.33 165.93 220.89 5.40%
EPS 42.79 27.56 21.99 10.38 7.35 -2.09 12.71 22.40%
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 96.33 80.68 74.85 48.96 33.84 48.14 35.83 17.90%
EPS 13.60 8.19 5.94 2.81 1.98 -0.60 2.06 36.92%
DPS 2.22 1.49 1.08 0.81 0.54 0.00 0.00 -
NAPS 0.2606 0.2971 0.2699 0.2709 0.3429 0.3481 0.2547 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 0.69 0.54 0.60 0.51 0.45 0.41 0.38 10.44%
P/EPS 4.86 5.30 7.55 8.82 7.75 -32.61 6.53 -4.79%
EY 20.57 18.88 13.25 11.34 12.90 -3.07 15.31 5.04%
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 0.77 0.53 0.72 0.55 0.45 0.41 0.43 10.18%
P/EPS 5.45 5.22 9.14 9.64 7.75 -32.61 7.47 -5.11%
EY 18.36 19.14 10.94 10.38 12.90 -3.07 13.38 5.41%
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