[GADANG] QoQ Annualized Quarter Result on 28-Feb-2009 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -64.34%
YoY- -65.28%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 241,568 233,640 246,693 217,634 239,880 211,824 171,873 25.44%
PBT 17,968 16,308 9,694 4,498 12,052 15,064 11,413 35.29%
Tax -5,004 -4,384 -6,149 -1,626 -3,376 -4,944 -3,793 20.26%
NP 12,964 11,924 3,545 2,872 8,676 10,120 7,620 42.46%
-
NP to SH 13,940 14,200 3,030 3,153 8,844 10,196 7,516 50.89%
-
Tax Rate 27.85% 26.88% 63.43% 36.15% 28.01% 32.82% 33.23% -
Total Cost 228,604 221,716 243,148 214,762 231,204 201,704 164,253 24.63%
-
Net Worth 177,139 118,159 171,265 169,097 173,342 172,293 169,434 3.00%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - 2,941 -
Div Payout % - - - - - - 39.14% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 177,139 118,159 171,265 169,097 173,342 172,293 169,434 3.00%
NOSH 118,092 118,159 118,113 118,249 117,920 118,009 117,662 0.24%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 5.37% 5.10% 1.44% 1.32% 3.62% 4.78% 4.43% -
ROE 7.87% 12.02% 1.77% 1.86% 5.10% 5.92% 4.44% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 204.56 197.73 208.86 184.05 203.43 179.50 146.07 25.14%
EPS 12.48 12.04 2.57 2.67 7.50 8.64 6.39 56.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.50 1.00 1.45 1.43 1.47 1.46 1.44 2.75%
Adjusted Per Share Value based on latest NOSH - 118,218
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 30.16 29.17 30.80 27.17 29.95 26.45 21.46 25.44%
EPS 1.74 1.77 0.38 0.39 1.10 1.27 0.94 50.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
NAPS 0.2212 0.1475 0.2138 0.2111 0.2164 0.2151 0.2116 2.99%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.80 0.63 0.54 0.50 0.52 0.71 0.78 -
P/RPS 0.39 0.32 0.26 0.27 0.26 0.40 0.53 -18.47%
P/EPS 6.78 5.24 21.05 18.75 6.93 8.22 12.21 -32.41%
EY 14.76 19.08 4.75 5.33 14.42 12.17 8.19 48.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.21 -
P/NAPS 0.53 0.63 0.37 0.35 0.35 0.49 0.54 -1.23%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 29/10/09 30/07/09 23/04/09 21/01/09 31/10/08 29/07/08 -
Price 1.10 0.64 0.64 0.57 0.49 0.54 0.68 -
P/RPS 0.54 0.32 0.31 0.31 0.24 0.30 0.47 9.68%
P/EPS 9.32 5.33 24.95 21.37 6.53 6.25 10.65 -8.50%
EY 10.73 18.78 4.01 4.68 15.31 16.00 9.39 9.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.68 -
P/NAPS 0.73 0.64 0.44 0.40 0.33 0.37 0.47 34.08%

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