[GADANG] QoQ Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 192.26%
YoY- 243.27%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 453,804 356,466 345,528 342,562 189,072 246,347 226,424 58.76%
PBT 39,588 32,472 35,409 42,812 14,832 17,918 12,082 120.12%
Tax -8,912 -11,809 -10,069 -12,154 -2,816 -4,183 -4,481 57.95%
NP 30,676 20,663 25,340 30,658 12,016 13,735 7,601 152.84%
-
NP to SH 28,548 20,470 24,514 29,542 10,108 14,451 7,020 154.12%
-
Tax Rate 22.51% 36.37% 28.44% 28.39% 18.99% 23.35% 37.09% -
Total Cost 423,128 335,803 320,188 311,904 177,056 232,612 218,822 55.02%
-
Net Worth 269,357 263,559 265,466 261,590 252,699 245,722 239,675 8.07%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - 5,900 - - - 3,931 - -
Div Payout % - 28.83% - - - 27.21% - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 269,357 263,559 265,466 261,590 252,699 245,722 239,675 8.07%
NOSH 196,611 196,686 196,641 196,684 197,421 196,578 196,455 0.05%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 6.76% 5.80% 7.33% 8.95% 6.36% 5.58% 3.36% -
ROE 10.60% 7.77% 9.23% 11.29% 4.00% 5.88% 2.93% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 230.81 181.24 175.71 174.17 95.77 125.32 115.25 58.68%
EPS 14.52 10.41 12.47 15.02 5.12 7.35 3.57 154.14%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.37 1.34 1.35 1.33 1.28 1.25 1.22 8.01%
Adjusted Per Share Value based on latest NOSH - 196,848
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 56.66 44.51 43.14 42.77 23.61 30.76 28.27 58.76%
EPS 3.56 2.56 3.06 3.69 1.26 1.80 0.88 153.24%
DPS 0.00 0.74 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.3363 0.3291 0.3315 0.3266 0.3155 0.3068 0.2993 8.05%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.84 0.915 0.61 0.61 0.57 0.57 0.60 -
P/RPS 0.36 0.50 0.35 0.35 0.60 0.45 0.52 -21.68%
P/EPS 5.79 8.79 4.89 4.06 11.13 7.75 16.79 -50.72%
EY 17.29 11.37 20.44 24.62 8.98 12.90 5.96 103.01%
DY 0.00 3.28 0.00 0.00 0.00 3.51 0.00 -
P/NAPS 0.61 0.68 0.45 0.46 0.45 0.46 0.49 15.67%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 24/10/13 25/07/13 24/04/13 29/01/13 29/10/12 26/07/12 26/04/12 -
Price 0.955 1.00 0.64 0.59 0.68 0.57 0.55 -
P/RPS 0.41 0.55 0.36 0.34 0.71 0.45 0.48 -9.94%
P/EPS 6.58 9.61 5.13 3.93 13.28 7.75 15.39 -43.15%
EY 15.20 10.41 19.48 25.46 7.53 12.90 6.50 75.90%
DY 0.00 3.00 0.00 0.00 0.00 3.51 0.00 -
P/NAPS 0.70 0.75 0.47 0.44 0.53 0.46 0.45 34.14%

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