[GADANG] QoQ TTM Result on 29-Feb-2012 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -43.95%
YoY- -145.92%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 308,825 222,283 246,347 243,326 256,095 339,185 350,486 -8.06%
PBT 32,144 17,009 17,918 1,117 2,509 -4,283 -1,197 -
Tax -7,637 -3,431 -4,048 -4,309 -4,560 -2,303 -2,978 87.03%
NP 24,507 13,578 13,870 -3,192 -2,051 -6,586 -4,175 -
-
NP to SH 24,917 13,785 14,451 -3,757 -2,610 -6,897 -4,404 -
-
Tax Rate 23.76% 20.17% 22.59% 385.77% 181.75% - - -
Total Cost 284,318 208,705 232,477 246,518 258,146 345,771 354,661 -13.66%
-
Net Worth 261,809 252,699 249,620 239,020 242,257 238,489 253,462 2.17%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div 3,931 3,931 3,931 - - - - -
Div Payout % 15.78% 28.52% 27.20% - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 261,809 252,699 249,620 239,020 242,257 238,489 253,462 2.17%
NOSH 196,848 197,421 196,551 195,918 198,571 197,098 211,218 -4.57%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 7.94% 6.11% 5.63% -1.31% -0.80% -1.94% -1.19% -
ROE 9.52% 5.46% 5.79% -1.57% -1.08% -2.89% -1.74% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 156.88 112.59 125.33 124.20 128.97 172.09 165.93 -3.66%
EPS 12.66 6.98 7.35 -1.92 -1.31 -3.50 -2.09 -
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.28 1.27 1.22 1.22 1.21 1.20 7.07%
Adjusted Per Share Value based on latest NOSH - 195,918
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 38.56 27.76 30.76 30.38 31.98 42.35 43.76 -8.06%
EPS 3.11 1.72 1.80 -0.47 -0.33 -0.86 -0.55 -
DPS 0.49 0.49 0.49 0.00 0.00 0.00 0.00 -
NAPS 0.3269 0.3155 0.3117 0.2985 0.3025 0.2978 0.3165 2.17%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.61 0.57 0.57 0.60 0.62 0.62 0.68 -
P/RPS 0.39 0.51 0.45 0.48 0.48 0.36 0.41 -3.27%
P/EPS 4.82 8.16 7.75 -31.29 -47.17 -17.72 -32.61 -
EY 20.75 12.25 12.90 -3.20 -2.12 -5.64 -3.07 -
DY 3.28 3.51 3.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.45 0.49 0.51 0.51 0.57 -13.28%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 29/01/13 29/10/12 26/07/12 26/04/12 19/01/12 27/10/11 29/07/11 -
Price 0.59 0.68 0.57 0.55 0.60 0.62 0.68 -
P/RPS 0.38 0.60 0.45 0.44 0.47 0.36 0.41 -4.92%
P/EPS 4.66 9.74 7.75 -28.68 -45.65 -17.72 -32.61 -
EY 21.45 10.27 12.90 -3.49 -2.19 -5.64 -3.07 -
DY 3.39 2.94 3.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.45 0.45 0.49 0.51 0.57 -15.81%

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