[GADANG] QoQ Annualized Quarter Result on 28-Feb-2010 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 9.5%
YoY- 384.06%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 406,388 330,532 270,454 243,450 241,568 233,640 246,693 39.44%
PBT 6,948 30,812 19,064 20,084 17,968 16,308 9,694 -19.89%
Tax -1,814 -7,984 -5,225 -5,484 -5,004 -4,384 -6,149 -55.65%
NP 5,134 22,828 13,839 14,600 12,964 11,924 3,545 27.97%
-
NP to SH 5,022 22,744 14,867 15,264 13,940 14,200 3,030 40.00%
-
Tax Rate 26.11% 25.91% 27.41% 27.31% 27.85% 26.88% 63.43% -
Total Cost 401,254 307,704 256,615 228,850 228,604 221,716 243,148 39.60%
-
Net Worth 195,620 117,955 188,840 181,719 177,139 118,159 171,265 9.26%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 195,620 117,955 188,840 181,719 177,139 118,159 171,265 9.26%
NOSH 160,344 117,955 118,025 118,000 118,092 118,159 118,113 22.58%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 1.26% 6.91% 5.12% 6.00% 5.37% 5.10% 1.44% -
ROE 2.57% 19.28% 7.87% 8.40% 7.87% 12.02% 1.77% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 253.45 280.22 229.15 206.31 204.56 197.73 208.86 13.75%
EPS 3.48 19.28 12.64 13.20 12.48 12.04 2.57 22.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.00 1.60 1.54 1.50 1.00 1.45 -10.86%
Adjusted Per Share Value based on latest NOSH - 118,164
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 50.74 41.27 33.77 30.40 30.16 29.17 30.80 39.44%
EPS 0.63 2.84 1.86 1.91 1.74 1.77 0.38 40.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2443 0.1473 0.2358 0.2269 0.2212 0.1475 0.2138 9.28%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.69 0.81 0.83 0.94 0.80 0.63 0.54 -
P/RPS 0.27 0.29 0.36 0.46 0.39 0.32 0.26 2.54%
P/EPS 22.03 4.20 6.59 7.27 6.78 5.24 21.05 3.07%
EY 4.54 23.80 15.18 13.76 14.76 19.08 4.75 -2.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.81 0.52 0.61 0.53 0.63 0.37 33.35%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 27/01/11 28/10/10 29/07/10 29/04/10 28/01/10 29/10/09 30/07/09 -
Price 0.80 0.72 0.95 0.92 1.10 0.64 0.64 -
P/RPS 0.32 0.26 0.41 0.45 0.54 0.32 0.31 2.13%
P/EPS 25.54 3.73 7.54 7.11 9.32 5.33 24.95 1.56%
EY 3.92 26.78 13.26 14.06 10.73 18.78 4.01 -1.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.59 0.60 0.73 0.64 0.44 31.00%

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