[GADANG] QoQ Annualized Quarter Result on 30-Nov-2008 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -13.26%
YoY- -22.28%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 233,640 246,693 217,634 239,880 211,824 171,873 148,509 35.15%
PBT 16,308 9,694 4,498 12,052 15,064 11,413 12,756 17.74%
Tax -4,384 -6,149 -1,626 -3,376 -4,944 -3,793 -3,452 17.22%
NP 11,924 3,545 2,872 8,676 10,120 7,620 9,304 17.93%
-
NP to SH 14,200 3,030 3,153 8,844 10,196 7,516 9,081 34.61%
-
Tax Rate 26.88% 63.43% 36.15% 28.01% 32.82% 33.23% 27.06% -
Total Cost 221,716 243,148 214,762 231,204 201,704 164,253 139,205 36.26%
-
Net Worth 118,159 171,265 169,097 173,342 172,293 169,434 168,216 -20.92%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - 2,941 - -
Div Payout % - - - - - 39.14% - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 118,159 171,265 169,097 173,342 172,293 169,434 168,216 -20.92%
NOSH 118,159 118,113 118,249 117,920 118,009 117,662 117,633 0.29%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 5.10% 1.44% 1.32% 3.62% 4.78% 4.43% 6.26% -
ROE 12.02% 1.77% 1.86% 5.10% 5.92% 4.44% 5.40% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 197.73 208.86 184.05 203.43 179.50 146.07 126.25 34.75%
EPS 12.04 2.57 2.67 7.50 8.64 6.39 7.72 34.37%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.00 1.45 1.43 1.47 1.46 1.44 1.43 -21.16%
Adjusted Per Share Value based on latest NOSH - 117,861
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 29.17 30.80 27.17 29.95 26.45 21.46 18.54 35.16%
EPS 1.77 0.38 0.39 1.10 1.27 0.94 1.13 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.37 0.00 -
NAPS 0.1475 0.2138 0.2111 0.2164 0.2151 0.2116 0.21 -20.93%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.63 0.54 0.50 0.52 0.71 0.78 0.89 -
P/RPS 0.32 0.26 0.27 0.26 0.40 0.53 0.70 -40.57%
P/EPS 5.24 21.05 18.75 6.93 8.22 12.21 11.53 -40.80%
EY 19.08 4.75 5.33 14.42 12.17 8.19 8.67 68.94%
DY 0.00 0.00 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 0.63 0.37 0.35 0.35 0.49 0.54 0.62 1.06%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 29/10/09 30/07/09 23/04/09 21/01/09 31/10/08 29/07/08 29/04/08 -
Price 0.64 0.64 0.57 0.49 0.54 0.68 0.80 -
P/RPS 0.32 0.31 0.31 0.24 0.30 0.47 0.63 -36.26%
P/EPS 5.33 24.95 21.37 6.53 6.25 10.65 10.36 -35.71%
EY 18.78 4.01 4.68 15.31 16.00 9.39 9.65 55.68%
DY 0.00 0.00 0.00 0.00 0.00 3.68 0.00 -
P/NAPS 0.64 0.44 0.40 0.33 0.37 0.47 0.56 9.28%

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