[GADANG] QoQ TTM Result on 30-Nov-2011 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
19-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 62.16%
YoY- -124.73%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 222,283 246,347 243,326 256,095 339,185 350,486 355,286 -26.74%
PBT 17,009 17,918 1,117 2,509 -4,283 -1,197 11,353 30.77%
Tax -3,431 -4,048 -4,309 -4,560 -2,303 -2,978 -2,978 9.85%
NP 13,578 13,870 -3,192 -2,051 -6,586 -4,175 8,375 37.80%
-
NP to SH 13,785 14,451 -3,757 -2,610 -6,897 -4,404 8,181 41.37%
-
Tax Rate 20.17% 22.59% 385.77% 181.75% - - 26.23% -
Total Cost 208,705 232,477 246,518 258,146 345,771 354,661 346,911 -28.62%
-
Net Worth 252,699 249,620 239,020 242,257 238,489 253,462 266,806 -3.54%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 3,931 3,931 - - - - - -
Div Payout % 28.52% 27.20% - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 252,699 249,620 239,020 242,257 238,489 253,462 266,806 -3.54%
NOSH 197,421 196,551 195,918 198,571 197,098 211,218 216,915 -6.05%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 6.11% 5.63% -1.31% -0.80% -1.94% -1.19% 2.36% -
ROE 5.46% 5.79% -1.57% -1.08% -2.89% -1.74% 3.07% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 112.59 125.33 124.20 128.97 172.09 165.93 163.79 -22.02%
EPS 6.98 7.35 -1.92 -1.31 -3.50 -2.09 3.77 50.49%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.22 1.22 1.21 1.20 1.23 2.67%
Adjusted Per Share Value based on latest NOSH - 198,571
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 27.76 30.76 30.38 31.98 42.35 43.76 44.36 -26.73%
EPS 1.72 1.80 -0.47 -0.33 -0.86 -0.55 1.02 41.44%
DPS 0.49 0.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3155 0.3117 0.2985 0.3025 0.2978 0.3165 0.3331 -3.53%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.57 0.57 0.60 0.62 0.62 0.68 0.71 -
P/RPS 0.51 0.45 0.48 0.48 0.36 0.41 0.43 11.98%
P/EPS 8.16 7.75 -31.29 -47.17 -17.72 -32.61 18.83 -42.58%
EY 12.25 12.90 -3.20 -2.12 -5.64 -3.07 5.31 74.15%
DY 3.51 3.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.49 0.51 0.51 0.57 0.58 -15.49%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 29/10/12 26/07/12 26/04/12 19/01/12 27/10/11 29/07/11 28/04/11 -
Price 0.68 0.57 0.55 0.60 0.62 0.68 0.70 -
P/RPS 0.60 0.45 0.44 0.47 0.36 0.41 0.43 24.74%
P/EPS 9.74 7.75 -28.68 -45.65 -17.72 -32.61 18.56 -34.81%
EY 10.27 12.90 -3.49 -2.19 -5.64 -3.07 5.39 53.39%
DY 2.94 3.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.45 0.49 0.51 0.57 0.57 -4.71%

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