[GADANG] QoQ Cumulative Quarter Result on 31-Aug-2009 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- 17.16%
YoY- 39.27%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 270,454 182,588 120,784 58,410 246,693 163,226 119,940 72.04%
PBT 19,064 15,063 8,984 4,077 9,694 3,374 6,026 115.65%
Tax -5,225 -4,113 -2,502 -1,096 -6,149 -1,220 -1,688 112.54%
NP 13,839 10,950 6,482 2,981 3,545 2,154 4,338 116.86%
-
NP to SH 14,867 11,448 6,970 3,550 3,030 2,365 4,422 124.59%
-
Tax Rate 27.41% 27.31% 27.85% 26.88% 63.43% 36.16% 28.01% -
Total Cost 256,615 171,638 114,302 55,429 243,148 161,072 115,602 70.25%
-
Net Worth 188,840 181,720 177,139 118,159 171,265 169,097 173,342 5.88%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 188,840 181,720 177,139 118,159 171,265 169,097 173,342 5.88%
NOSH 118,025 118,000 118,092 118,159 118,113 118,250 117,920 0.05%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 5.12% 6.00% 5.37% 5.10% 1.44% 1.32% 3.62% -
ROE 7.87% 6.30% 3.93% 3.00% 1.77% 1.40% 2.55% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 229.15 154.74 102.28 49.43 208.86 138.03 101.71 71.94%
EPS 12.64 9.90 6.24 3.01 2.57 2.00 3.75 124.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.54 1.50 1.00 1.45 1.43 1.47 5.81%
Adjusted Per Share Value based on latest NOSH - 118,159
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 33.77 22.80 15.08 7.29 30.80 20.38 14.98 72.01%
EPS 1.86 1.43 0.87 0.44 0.38 0.30 0.55 125.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2358 0.2269 0.2212 0.1475 0.2138 0.2111 0.2164 5.89%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.83 0.94 0.80 0.63 0.54 0.50 0.52 -
P/RPS 0.36 0.61 0.78 1.27 0.26 0.36 0.51 -20.73%
P/EPS 6.59 9.69 13.55 20.97 21.05 25.00 13.87 -39.13%
EY 15.18 10.32 7.38 4.77 4.75 4.00 7.21 64.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.53 0.63 0.37 0.35 0.35 30.23%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 29/07/10 29/04/10 28/01/10 29/10/09 30/07/09 23/04/09 21/01/09 -
Price 0.95 0.92 1.10 0.64 0.64 0.57 0.49 -
P/RPS 0.41 0.59 1.08 1.29 0.31 0.41 0.48 -9.98%
P/EPS 7.54 9.48 18.64 21.30 24.95 28.50 13.07 -30.72%
EY 13.26 10.55 5.37 4.69 4.01 3.51 7.65 44.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.73 0.64 0.44 0.40 0.33 47.35%

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