[GADANG] QoQ TTM Result on 31-May-2010 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- 21.04%
YoY- 352.14%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 355,286 343,306 285,119 260,896 264,463 245,945 250,555 26.29%
PBT 11,353 14,159 23,295 19,669 20,281 11,550 8,903 17.64%
Tax -2,978 -3,601 -6,096 -5,196 -7,539 -5,460 -4,506 -24.18%
NP 8,375 10,558 17,199 14,473 12,742 6,090 4,397 53.83%
-
NP to SH 8,181 10,552 17,147 15,011 12,402 5,867 4,321 53.22%
-
Tax Rate 26.23% 25.43% 26.17% 26.42% 37.17% 47.27% 50.61% -
Total Cost 346,911 332,748 267,920 246,423 251,721 239,855 246,158 25.77%
-
Net Worth 266,806 237,112 117,955 185,435 181,973 177,030 118,159 72.37%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 266,806 237,112 117,955 185,435 181,973 177,030 118,159 72.37%
NOSH 216,915 194,354 117,955 118,111 118,164 118,020 118,159 50.09%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 2.36% 3.08% 6.03% 5.55% 4.82% 2.48% 1.75% -
ROE 3.07% 4.45% 14.54% 8.09% 6.82% 3.31% 3.66% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 163.79 176.64 241.72 220.89 223.81 208.39 212.05 -15.85%
EPS 3.77 5.43 14.54 12.71 10.50 4.97 3.66 1.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.22 1.00 1.57 1.54 1.50 1.00 14.84%
Adjusted Per Share Value based on latest NOSH - 118,111
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 44.36 42.87 35.60 32.58 33.02 30.71 31.29 26.28%
EPS 1.02 1.32 2.14 1.87 1.55 0.73 0.54 52.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3331 0.2961 0.1473 0.2315 0.2272 0.221 0.1475 72.38%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.71 0.69 0.81 0.83 0.94 0.80 0.63 -
P/RPS 0.43 0.39 0.34 0.38 0.42 0.38 0.30 27.20%
P/EPS 18.83 12.71 5.57 6.53 8.96 16.09 17.23 6.11%
EY 5.31 7.87 17.95 15.31 11.17 6.21 5.80 -5.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.81 0.53 0.61 0.53 0.63 -5.37%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/04/11 27/01/11 28/10/10 29/07/10 29/04/10 28/01/10 29/10/09 -
Price 0.70 0.80 0.72 0.95 0.92 1.10 0.64 -
P/RPS 0.43 0.45 0.30 0.43 0.41 0.53 0.30 27.20%
P/EPS 18.56 14.74 4.95 7.47 8.77 22.13 17.50 4.00%
EY 5.39 6.79 20.19 13.38 11.41 4.52 5.71 -3.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.72 0.61 0.60 0.73 0.64 -7.45%

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