[GADANG] QoQ TTM Result on 30-Nov-2012 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 80.75%
YoY- 1054.67%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 422,649 356,466 335,675 308,825 222,283 246,347 243,326 44.35%
PBT 38,661 32,472 35,414 32,144 17,009 17,918 1,117 955.21%
Tax -13,333 -11,809 -8,375 -7,637 -3,431 -4,048 -4,309 111.90%
NP 25,328 20,663 27,039 24,507 13,578 13,870 -3,192 -
-
NP to SH 25,080 20,470 27,572 24,917 13,785 14,451 -3,757 -
-
Tax Rate 34.49% 36.37% 23.65% 23.76% 20.17% 22.59% 385.77% -
Total Cost 397,321 335,803 308,636 284,318 208,705 232,477 246,518 37.34%
-
Net Worth 269,357 197,236 265,230 261,809 252,699 249,620 239,020 8.26%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 5,917 5,917 3,931 3,931 3,931 3,931 - -
Div Payout % 23.59% 28.91% 14.26% 15.78% 28.52% 27.20% - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 269,357 197,236 265,230 261,809 252,699 249,620 239,020 8.26%
NOSH 196,611 197,236 196,467 196,848 197,421 196,551 195,918 0.23%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 5.99% 5.80% 8.06% 7.94% 6.11% 5.63% -1.31% -
ROE 9.31% 10.38% 10.40% 9.52% 5.46% 5.79% -1.57% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 214.97 180.73 170.86 156.88 112.59 125.33 124.20 44.01%
EPS 12.76 10.38 14.03 12.66 6.98 7.35 -1.92 -
DPS 3.00 3.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 1.37 1.00 1.35 1.33 1.28 1.27 1.22 8.01%
Adjusted Per Share Value based on latest NOSH - 196,848
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 52.77 44.51 41.91 38.56 27.76 30.76 30.38 44.35%
EPS 3.13 2.56 3.44 3.11 1.72 1.80 -0.47 -
DPS 0.74 0.74 0.49 0.49 0.49 0.49 0.00 -
NAPS 0.3363 0.2463 0.3312 0.3269 0.3155 0.3117 0.2985 8.24%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.84 0.915 0.61 0.61 0.57 0.57 0.60 -
P/RPS 0.39 0.51 0.36 0.39 0.51 0.45 0.48 -12.89%
P/EPS 6.59 8.82 4.35 4.82 8.16 7.75 -31.29 -
EY 15.19 11.34 23.01 20.75 12.25 12.90 -3.20 -
DY 3.57 3.28 3.28 3.28 3.51 3.51 0.00 -
P/NAPS 0.61 0.92 0.45 0.46 0.45 0.45 0.49 15.67%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 24/10/13 25/07/13 24/04/13 29/01/13 29/10/12 26/07/12 26/04/12 -
Price 0.955 1.00 0.64 0.59 0.68 0.57 0.55 -
P/RPS 0.44 0.55 0.37 0.38 0.60 0.45 0.44 0.00%
P/EPS 7.49 9.64 4.56 4.66 9.74 7.75 -28.68 -
EY 13.36 10.38 21.93 21.45 10.27 12.90 -3.49 -
DY 3.14 3.00 3.13 3.39 2.94 3.51 0.00 -
P/NAPS 0.70 1.00 0.47 0.44 0.53 0.45 0.45 34.14%

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