[GADANG] QoQ Cumulative Quarter Result on 31-Aug-2012 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- -82.51%
YoY- -20.86%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 356,466 259,146 171,281 47,268 246,347 169,818 108,802 120.43%
PBT 32,472 26,557 21,406 3,708 17,918 9,062 7,179 173.25%
Tax -11,809 -7,552 -6,077 -704 -4,183 -3,361 -2,597 174.21%
NP 20,663 19,005 15,329 3,004 13,735 5,701 4,582 172.70%
-
NP to SH 20,470 18,386 14,771 2,527 14,451 5,265 4,303 182.58%
-
Tax Rate 36.37% 28.44% 28.39% 18.99% 23.35% 37.09% 36.17% -
Total Cost 335,803 240,141 155,952 44,264 232,612 164,117 104,220 117.99%
-
Net Worth 263,559 265,466 261,590 252,699 245,722 239,675 239,821 6.48%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 5,900 - - - 3,931 - - -
Div Payout % 28.83% - - - 27.21% - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 263,559 265,466 261,590 252,699 245,722 239,675 239,821 6.48%
NOSH 196,686 196,641 196,684 197,421 196,578 196,455 196,575 0.03%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 5.80% 7.33% 8.95% 6.36% 5.58% 3.36% 4.21% -
ROE 7.77% 6.93% 5.65% 1.00% 5.88% 2.20% 1.79% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 181.24 131.79 87.08 23.94 125.32 86.44 55.35 120.34%
EPS 10.41 9.35 7.51 1.28 7.35 2.68 2.19 182.43%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.34 1.35 1.33 1.28 1.25 1.22 1.22 6.44%
Adjusted Per Share Value based on latest NOSH - 197,421
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 44.51 32.36 21.39 5.90 30.76 21.20 13.59 120.38%
EPS 2.56 2.30 1.84 0.32 1.80 0.66 0.54 181.93%
DPS 0.74 0.00 0.00 0.00 0.49 0.00 0.00 -
NAPS 0.3291 0.3315 0.3266 0.3155 0.3068 0.2993 0.2995 6.47%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.915 0.61 0.61 0.57 0.57 0.60 0.62 -
P/RPS 0.50 0.46 0.70 2.38 0.45 0.69 1.12 -41.55%
P/EPS 8.79 6.52 8.12 44.53 7.75 22.39 28.32 -54.12%
EY 11.37 15.33 12.31 2.25 12.90 4.47 3.53 117.94%
DY 3.28 0.00 0.00 0.00 3.51 0.00 0.00 -
P/NAPS 0.68 0.45 0.46 0.45 0.46 0.49 0.51 21.12%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 25/07/13 24/04/13 29/01/13 29/10/12 26/07/12 26/04/12 19/01/12 -
Price 1.00 0.64 0.59 0.68 0.57 0.55 0.60 -
P/RPS 0.55 0.49 0.68 2.84 0.45 0.64 1.08 -36.20%
P/EPS 9.61 6.84 7.86 53.13 7.75 20.52 27.41 -50.24%
EY 10.41 14.61 12.73 1.88 12.90 4.87 3.65 100.98%
DY 3.00 0.00 0.00 0.00 3.51 0.00 0.00 -
P/NAPS 0.75 0.47 0.44 0.53 0.46 0.45 0.49 32.77%

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