[GADANG] QoQ TTM Result on 28-Feb-2009 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -47.53%
YoY- -63.62%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 245,945 250,555 245,101 224,347 219,041 186,686 172,503 26.64%
PBT 11,550 8,903 8,592 5,496 9,715 10,704 11,689 -0.79%
Tax -5,460 -4,506 -4,646 -2,283 -3,250 -3,615 -3,652 30.71%
NP 6,090 4,397 3,946 3,213 6,465 7,089 8,037 -16.87%
-
NP to SH 5,867 4,321 3,320 3,508 6,686 7,182 7,953 -18.34%
-
Tax Rate 47.27% 50.61% 54.07% 41.54% 33.45% 33.77% 31.24% -
Total Cost 239,855 246,158 241,155 221,134 212,576 179,597 164,466 28.57%
-
Net Worth 177,030 118,159 169,600 169,052 173,256 172,293 169,534 2.92%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - 2,943 2,943 2,943 2,943 -
Div Payout % - - - 83.90% 44.02% 40.98% 37.01% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 177,030 118,159 169,600 169,052 173,256 172,293 169,534 2.92%
NOSH 118,020 118,159 117,777 118,218 117,861 118,009 117,731 0.16%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 2.48% 1.75% 1.61% 1.43% 2.95% 3.80% 4.66% -
ROE 3.31% 3.66% 1.96% 2.08% 3.86% 4.17% 4.69% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 208.39 212.05 208.10 189.77 185.85 158.20 146.52 26.44%
EPS 4.97 3.66 2.82 2.97 5.67 6.09 6.76 -18.52%
DPS 0.00 0.00 0.00 2.50 2.50 2.50 2.50 -
NAPS 1.50 1.00 1.44 1.43 1.47 1.46 1.44 2.75%
Adjusted Per Share Value based on latest NOSH - 118,218
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 30.71 31.29 30.60 28.01 27.35 23.31 21.54 26.64%
EPS 0.73 0.54 0.41 0.44 0.83 0.90 0.99 -18.36%
DPS 0.00 0.00 0.00 0.37 0.37 0.37 0.37 -
NAPS 0.221 0.1475 0.2118 0.2111 0.2163 0.2151 0.2117 2.90%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.80 0.63 0.54 0.50 0.52 0.71 0.78 -
P/RPS 0.38 0.30 0.26 0.26 0.28 0.45 0.53 -19.87%
P/EPS 16.09 17.23 19.16 16.85 9.17 11.67 11.55 24.70%
EY 6.21 5.80 5.22 5.93 10.91 8.57 8.66 -19.86%
DY 0.00 0.00 0.00 5.00 4.81 3.52 3.21 -
P/NAPS 0.53 0.63 0.38 0.35 0.35 0.49 0.54 -1.23%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 29/10/09 30/07/09 23/04/09 21/01/09 31/10/08 29/07/08 -
Price 1.10 0.64 0.64 0.57 0.49 0.54 0.68 -
P/RPS 0.53 0.30 0.31 0.30 0.26 0.34 0.46 9.89%
P/EPS 22.13 17.50 22.70 19.21 8.64 8.87 10.07 68.95%
EY 4.52 5.71 4.40 5.21 11.58 11.27 9.93 -40.79%
DY 0.00 0.00 0.00 4.39 5.10 4.63 3.68 -
P/NAPS 0.73 0.64 0.44 0.40 0.33 0.37 0.47 34.08%

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