[GADANG] YoY TTM 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- 39.28%
YoY- 37.93%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 594,294 544,806 701,305 587,398 544,946 356,466 246,347 15.80%
PBT 132,564 139,946 133,688 84,824 63,085 32,472 17,918 39.56%
Tax -37,309 -39,278 -34,239 -24,043 -18,707 -11,809 -4,048 44.77%
NP 95,255 100,668 99,449 60,781 44,378 20,663 13,870 37.84%
-
NP to SH 95,123 100,376 99,016 59,620 43,225 20,470 14,451 36.87%
-
Tax Rate 28.14% 28.07% 25.61% 28.34% 29.65% 36.37% 22.59% -
Total Cost 499,039 444,138 601,856 526,617 500,568 335,803 232,477 13.57%
-
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 % 20.78% 19.36% 16.36% 18.14% 18.19% 28.91% 27.20% -
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 16.03% 18.48% 14.18% 10.35% 8.14% 5.80% 5.63% -
ROE 13.62% 16.31% 52.18% 27.56% 21.99% 10.38% 5.79% -
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 90.20 84.12 303.07 271.54 277.27 180.73 125.33 -5.33%
EPS 14.44 15.50 42.79 27.56 21.99 10.38 7.35 11.90%
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 81.63 74.83 96.33 80.68 74.85 48.96 33.84 15.79%
EPS 13.07 13.79 13.60 8.19 5.94 2.81 1.98 36.94%
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 0.74 1.49 0.69 0.54 0.60 0.51 0.45 8.63%
P/EPS 4.61 8.07 4.86 5.30 7.55 8.82 7.75 -8.28%
EY 21.71 12.40 20.57 18.88 13.25 11.34 12.90 9.05%
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 0.89 1.52 0.77 0.53 0.72 0.55 0.45 12.03%
P/EPS 5.54 8.26 5.45 5.22 9.14 9.64 7.75 -5.43%
EY 18.05 12.11 18.36 19.14 10.94 10.38 12.90 5.75%
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