[GADANG] QoQ Annualized Quarter Result on 31-Aug-2008 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- 35.66%
YoY- -23.22%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 246,693 217,634 239,880 211,824 171,873 148,509 146,804 41.30%
PBT 9,694 4,498 12,052 15,064 11,413 12,756 16,000 -28.37%
Tax -6,149 -1,626 -3,376 -4,944 -3,793 -3,452 -4,180 29.31%
NP 3,545 2,872 8,676 10,120 7,620 9,304 11,820 -55.16%
-
NP to SH 3,030 3,153 8,844 10,196 7,516 9,081 11,380 -58.57%
-
Tax Rate 63.43% 36.15% 28.01% 32.82% 33.23% 27.06% 26.12% -
Total Cost 243,148 214,762 231,204 201,704 164,253 139,205 134,984 47.99%
-
Net Worth 171,265 169,097 173,342 172,293 169,434 168,216 169,289 0.77%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - - - - 2,941 - - -
Div Payout % - - - - 39.14% - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 171,265 169,097 173,342 172,293 169,434 168,216 169,289 0.77%
NOSH 118,113 118,249 117,920 118,009 117,662 117,633 117,561 0.31%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 1.44% 1.32% 3.62% 4.78% 4.43% 6.26% 8.05% -
ROE 1.77% 1.86% 5.10% 5.92% 4.44% 5.40% 6.72% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 208.86 184.05 203.43 179.50 146.07 126.25 124.87 40.86%
EPS 2.57 2.67 7.50 8.64 6.39 7.72 9.68 -58.65%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.45 1.43 1.47 1.46 1.44 1.43 1.44 0.46%
Adjusted Per Share Value based on latest NOSH - 118,009
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 30.80 27.17 29.95 26.45 21.46 18.54 18.33 41.29%
EPS 0.38 0.39 1.10 1.27 0.94 1.13 1.42 -58.43%
DPS 0.00 0.00 0.00 0.00 0.37 0.00 0.00 -
NAPS 0.2138 0.2111 0.2164 0.2151 0.2116 0.21 0.2114 0.75%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.54 0.50 0.52 0.71 0.78 0.89 1.00 -
P/RPS 0.26 0.27 0.26 0.40 0.53 0.70 0.80 -52.69%
P/EPS 21.05 18.75 6.93 8.22 12.21 11.53 10.33 60.66%
EY 4.75 5.33 14.42 12.17 8.19 8.67 9.68 -37.76%
DY 0.00 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 0.37 0.35 0.35 0.49 0.54 0.62 0.69 -33.97%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 30/07/09 23/04/09 21/01/09 31/10/08 29/07/08 29/04/08 29/01/08 -
Price 0.64 0.57 0.49 0.54 0.68 0.80 0.90 -
P/RPS 0.31 0.31 0.24 0.30 0.47 0.63 0.72 -42.95%
P/EPS 24.95 21.37 6.53 6.25 10.65 10.36 9.30 92.95%
EY 4.01 4.68 15.31 16.00 9.39 9.65 10.76 -48.18%
DY 0.00 0.00 0.00 0.00 3.68 0.00 0.00 -
P/NAPS 0.44 0.40 0.33 0.37 0.47 0.56 0.62 -20.42%

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