[GADANG] QoQ TTM Result on 28-Feb-2010 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 111.39%
YoY- 253.53%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 343,306 285,119 260,896 264,463 245,945 250,555 245,101 25.16%
PBT 14,159 23,295 19,669 20,281 11,550 8,903 8,592 39.47%
Tax -3,601 -6,096 -5,196 -7,539 -5,460 -4,506 -4,646 -15.60%
NP 10,558 17,199 14,473 12,742 6,090 4,397 3,946 92.61%
-
NP to SH 10,552 17,147 15,011 12,402 5,867 4,321 3,320 116.01%
-
Tax Rate 25.43% 26.17% 26.42% 37.17% 47.27% 50.61% 54.07% -
Total Cost 332,748 267,920 246,423 251,721 239,855 246,158 241,155 23.91%
-
Net Worth 237,112 117,955 185,435 181,973 177,030 118,159 169,600 25.00%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 237,112 117,955 185,435 181,973 177,030 118,159 169,600 25.00%
NOSH 194,354 117,955 118,111 118,164 118,020 118,159 117,777 39.60%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 3.08% 6.03% 5.55% 4.82% 2.48% 1.75% 1.61% -
ROE 4.45% 14.54% 8.09% 6.82% 3.31% 3.66% 1.96% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 176.64 241.72 220.89 223.81 208.39 212.05 208.10 -10.34%
EPS 5.43 14.54 12.71 10.50 4.97 3.66 2.82 54.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.00 1.57 1.54 1.50 1.00 1.44 -10.45%
Adjusted Per Share Value based on latest NOSH - 118,164
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 42.87 35.60 32.58 33.02 30.71 31.29 30.60 25.17%
EPS 1.32 2.14 1.87 1.55 0.73 0.54 0.41 117.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2961 0.1473 0.2315 0.2272 0.221 0.1475 0.2118 25.00%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.69 0.81 0.83 0.94 0.80 0.63 0.54 -
P/RPS 0.39 0.34 0.38 0.42 0.38 0.30 0.26 31.00%
P/EPS 12.71 5.57 6.53 8.96 16.09 17.23 19.16 -23.91%
EY 7.87 17.95 15.31 11.17 6.21 5.80 5.22 31.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.81 0.53 0.61 0.53 0.63 0.38 31.00%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 27/01/11 28/10/10 29/07/10 29/04/10 28/01/10 29/10/09 30/07/09 -
Price 0.80 0.72 0.95 0.92 1.10 0.64 0.64 -
P/RPS 0.45 0.30 0.43 0.41 0.53 0.30 0.31 28.17%
P/EPS 14.74 4.95 7.47 8.77 22.13 17.50 22.70 -24.99%
EY 6.79 20.19 13.38 11.41 4.52 5.71 4.40 33.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.61 0.60 0.73 0.64 0.44 31.00%

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