[GADANG] QoQ TTM Result on 30-Nov-2008 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -6.91%
YoY- -43.46%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 250,555 245,101 224,347 219,041 186,686 172,503 160,736 34.33%
PBT 8,903 8,592 5,496 9,715 10,704 11,689 14,770 -28.57%
Tax -4,506 -4,646 -2,283 -3,250 -3,615 -3,652 -4,847 -4.73%
NP 4,397 3,946 3,213 6,465 7,089 8,037 9,923 -41.79%
-
NP to SH 4,321 3,320 3,508 6,686 7,182 7,953 9,643 -41.35%
-
Tax Rate 50.61% 54.07% 41.54% 33.45% 33.77% 31.24% 32.82% -
Total Cost 246,158 241,155 221,134 212,576 179,597 164,466 150,813 38.50%
-
Net Worth 118,159 169,600 169,052 173,256 172,293 169,534 168,739 -21.09%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - 2,943 2,943 2,943 2,943 2,913 -
Div Payout % - - 83.90% 44.02% 40.98% 37.01% 30.21% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 118,159 169,600 169,052 173,256 172,293 169,534 168,739 -21.09%
NOSH 118,159 117,777 118,218 117,861 118,009 117,731 118,000 0.08%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 1.75% 1.61% 1.43% 2.95% 3.80% 4.66% 6.17% -
ROE 3.66% 1.96% 2.08% 3.86% 4.17% 4.69% 5.71% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 212.05 208.10 189.77 185.85 158.20 146.52 136.22 34.20%
EPS 3.66 2.82 2.97 5.67 6.09 6.76 8.17 -41.36%
DPS 0.00 0.00 2.50 2.50 2.50 2.50 2.50 -
NAPS 1.00 1.44 1.43 1.47 1.46 1.44 1.43 -21.16%
Adjusted Per Share Value based on latest NOSH - 117,861
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 31.29 30.60 28.01 27.35 23.31 21.54 20.07 34.34%
EPS 0.54 0.41 0.44 0.83 0.90 0.99 1.20 -41.19%
DPS 0.00 0.00 0.37 0.37 0.37 0.37 0.36 -
NAPS 0.1475 0.2118 0.2111 0.2163 0.2151 0.2117 0.2107 -21.10%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.63 0.54 0.50 0.52 0.71 0.78 0.89 -
P/RPS 0.30 0.26 0.26 0.28 0.45 0.53 0.65 -40.19%
P/EPS 17.23 19.16 16.85 9.17 11.67 11.55 10.89 35.66%
EY 5.80 5.22 5.93 10.91 8.57 8.66 9.18 -26.30%
DY 0.00 0.00 5.00 4.81 3.52 3.21 2.81 -
P/NAPS 0.63 0.38 0.35 0.35 0.49 0.54 0.62 1.06%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 29/10/09 30/07/09 23/04/09 21/01/09 31/10/08 29/07/08 29/04/08 -
Price 0.64 0.64 0.57 0.49 0.54 0.68 0.80 -
P/RPS 0.30 0.31 0.30 0.26 0.34 0.46 0.59 -36.21%
P/EPS 17.50 22.70 19.21 8.64 8.87 10.07 9.79 47.13%
EY 5.71 4.40 5.21 11.58 11.27 9.93 10.22 -32.09%
DY 0.00 0.00 4.39 5.10 4.63 3.68 3.13 -
P/NAPS 0.64 0.44 0.40 0.33 0.37 0.47 0.56 9.28%

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