[GADANG] QoQ Annualized Quarter Result on 31-May-2010 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -2.6%
YoY- 390.66%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 369,304 406,388 330,532 270,454 243,450 241,568 233,640 35.80%
PBT 8,996 6,948 30,812 19,064 20,084 17,968 16,308 -32.81%
Tax -2,526 -1,814 -7,984 -5,225 -5,484 -5,004 -4,384 -30.82%
NP 6,469 5,134 22,828 13,839 14,600 12,964 11,924 -33.55%
-
NP to SH 6,157 5,022 22,744 14,867 15,264 13,940 14,200 -42.80%
-
Tax Rate 28.08% 26.11% 25.91% 27.41% 27.31% 27.85% 26.88% -
Total Cost 362,834 401,254 307,704 256,615 228,850 228,604 221,716 38.99%
-
Net Worth 219,808 195,620 117,955 188,840 181,719 177,139 118,159 51.42%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 219,808 195,620 117,955 188,840 181,719 177,139 118,159 51.42%
NOSH 178,706 160,344 117,955 118,025 118,000 118,092 118,159 31.85%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 1.75% 1.26% 6.91% 5.12% 6.00% 5.37% 5.10% -
ROE 2.80% 2.57% 19.28% 7.87% 8.40% 7.87% 12.02% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 206.65 253.45 280.22 229.15 206.31 204.56 197.73 2.99%
EPS 3.81 3.48 19.28 12.64 13.20 12.48 12.04 -53.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.22 1.00 1.60 1.54 1.50 1.00 14.84%
Adjusted Per Share Value based on latest NOSH - 118,111
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 46.11 50.74 41.27 33.77 30.40 30.16 29.17 35.81%
EPS 0.77 0.63 2.84 1.86 1.91 1.74 1.77 -42.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2745 0.2443 0.1473 0.2358 0.2269 0.2212 0.1475 51.47%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.71 0.69 0.81 0.83 0.94 0.80 0.63 -
P/RPS 0.34 0.27 0.29 0.36 0.46 0.39 0.32 4.13%
P/EPS 20.61 22.03 4.20 6.59 7.27 6.78 5.24 149.79%
EY 4.85 4.54 23.80 15.18 13.76 14.76 19.08 -59.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.81 0.52 0.61 0.53 0.63 -5.37%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/04/11 27/01/11 28/10/10 29/07/10 29/04/10 28/01/10 29/10/09 -
Price 0.70 0.80 0.72 0.95 0.92 1.10 0.64 -
P/RPS 0.34 0.32 0.26 0.41 0.45 0.54 0.32 4.13%
P/EPS 20.32 25.54 3.73 7.54 7.11 9.32 5.33 144.64%
EY 4.92 3.92 26.78 13.26 14.06 10.73 18.78 -59.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.72 0.59 0.60 0.73 0.64 -7.45%

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