[GADANG] QoQ Annualized Quarter Result on 30-Nov-2009 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- -1.83%
YoY- 57.62%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 330,532 270,454 243,450 241,568 233,640 246,693 217,634 32.02%
PBT 30,812 19,064 20,084 17,968 16,308 9,694 4,498 259.42%
Tax -7,984 -5,225 -5,484 -5,004 -4,384 -6,149 -1,626 188.05%
NP 22,828 13,839 14,600 12,964 11,924 3,545 2,872 296.77%
-
NP to SH 22,744 14,867 15,264 13,940 14,200 3,030 3,153 271.99%
-
Tax Rate 25.91% 27.41% 27.31% 27.85% 26.88% 63.43% 36.15% -
Total Cost 307,704 256,615 228,850 228,604 221,716 243,148 214,762 27.00%
-
Net Worth 117,955 188,840 181,719 177,139 118,159 171,265 169,097 -21.29%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 117,955 188,840 181,719 177,139 118,159 171,265 169,097 -21.29%
NOSH 117,955 118,025 118,000 118,092 118,159 118,113 118,249 -0.16%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 6.91% 5.12% 6.00% 5.37% 5.10% 1.44% 1.32% -
ROE 19.28% 7.87% 8.40% 7.87% 12.02% 1.77% 1.86% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 280.22 229.15 206.31 204.56 197.73 208.86 184.05 32.24%
EPS 19.28 12.64 13.20 12.48 12.04 2.57 2.67 272.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.60 1.54 1.50 1.00 1.45 1.43 -21.16%
Adjusted Per Share Value based on latest NOSH - 118,020
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 41.27 33.77 30.40 30.16 29.17 30.80 27.17 32.03%
EPS 2.84 1.86 1.91 1.74 1.77 0.38 0.39 274.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1473 0.2358 0.2269 0.2212 0.1475 0.2138 0.2111 -21.27%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.81 0.83 0.94 0.80 0.63 0.54 0.50 -
P/RPS 0.29 0.36 0.46 0.39 0.32 0.26 0.27 4.86%
P/EPS 4.20 6.59 7.27 6.78 5.24 21.05 18.75 -63.01%
EY 23.80 15.18 13.76 14.76 19.08 4.75 5.33 170.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.52 0.61 0.53 0.63 0.37 0.35 74.69%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 28/10/10 29/07/10 29/04/10 28/01/10 29/10/09 30/07/09 23/04/09 -
Price 0.72 0.95 0.92 1.10 0.64 0.64 0.57 -
P/RPS 0.26 0.41 0.45 0.54 0.32 0.31 0.31 -11.03%
P/EPS 3.73 7.54 7.11 9.32 5.33 24.95 21.37 -68.66%
EY 26.78 13.26 14.06 10.73 18.78 4.01 4.68 218.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.59 0.60 0.73 0.64 0.44 0.40 47.81%

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