[GADANG] QoQ TTM Result on 31-May-2009 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- -5.36%
YoY- -58.25%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 264,463 245,945 250,555 245,101 224,347 219,041 186,686 26.21%
PBT 20,281 11,550 8,903 8,592 5,496 9,715 10,704 53.29%
Tax -7,539 -5,460 -4,506 -4,646 -2,283 -3,250 -3,615 63.45%
NP 12,742 6,090 4,397 3,946 3,213 6,465 7,089 47.99%
-
NP to SH 12,402 5,867 4,321 3,320 3,508 6,686 7,182 44.07%
-
Tax Rate 37.17% 47.27% 50.61% 54.07% 41.54% 33.45% 33.77% -
Total Cost 251,721 239,855 246,158 241,155 221,134 212,576 179,597 25.31%
-
Net Worth 181,973 177,030 118,159 169,600 169,052 173,256 172,293 3.72%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - - 2,943 2,943 2,943 -
Div Payout % - - - - 83.90% 44.02% 40.98% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 181,973 177,030 118,159 169,600 169,052 173,256 172,293 3.72%
NOSH 118,164 118,020 118,159 117,777 118,218 117,861 118,009 0.08%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 4.82% 2.48% 1.75% 1.61% 1.43% 2.95% 3.80% -
ROE 6.82% 3.31% 3.66% 1.96% 2.08% 3.86% 4.17% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 223.81 208.39 212.05 208.10 189.77 185.85 158.20 26.10%
EPS 10.50 4.97 3.66 2.82 2.97 5.67 6.09 43.92%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 2.50 -
NAPS 1.54 1.50 1.00 1.44 1.43 1.47 1.46 3.63%
Adjusted Per Share Value based on latest NOSH - 117,777
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 33.02 30.71 31.29 30.60 28.01 27.35 23.31 26.21%
EPS 1.55 0.73 0.54 0.41 0.44 0.83 0.90 43.82%
DPS 0.00 0.00 0.00 0.00 0.37 0.37 0.37 -
NAPS 0.2272 0.221 0.1475 0.2118 0.2111 0.2163 0.2151 3.72%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.94 0.80 0.63 0.54 0.50 0.52 0.71 -
P/RPS 0.42 0.38 0.30 0.26 0.26 0.28 0.45 -4.50%
P/EPS 8.96 16.09 17.23 19.16 16.85 9.17 11.67 -16.19%
EY 11.17 6.21 5.80 5.22 5.93 10.91 8.57 19.37%
DY 0.00 0.00 0.00 0.00 5.00 4.81 3.52 -
P/NAPS 0.61 0.53 0.63 0.38 0.35 0.35 0.49 15.77%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 29/04/10 28/01/10 29/10/09 30/07/09 23/04/09 21/01/09 31/10/08 -
Price 0.92 1.10 0.64 0.64 0.57 0.49 0.54 -
P/RPS 0.41 0.53 0.30 0.31 0.30 0.26 0.34 13.33%
P/EPS 8.77 22.13 17.50 22.70 19.21 8.64 8.87 -0.75%
EY 11.41 4.52 5.71 4.40 5.21 11.58 11.27 0.82%
DY 0.00 0.00 0.00 0.00 4.39 5.10 4.63 -
P/NAPS 0.60 0.73 0.64 0.44 0.40 0.33 0.37 38.14%

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