[GADANG] YoY Annualized Quarter Result on 29-Feb-2012 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -18.43%
YoY- 14.01%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 556,857 535,936 345,528 226,424 369,304 243,450 217,634 16.94%
PBT 69,401 67,388 35,409 12,082 8,996 20,084 4,498 57.74%
Tax -22,984 -20,496 -10,069 -4,481 -2,526 -5,484 -1,626 55.46%
NP 46,417 46,892 25,340 7,601 6,469 14,600 2,872 58.97%
-
NP to SH 45,621 46,178 24,514 7,020 6,157 15,264 3,153 56.06%
-
Tax Rate 33.12% 30.41% 28.44% 37.09% 28.08% 27.31% 36.15% -
Total Cost 510,440 489,044 320,188 218,822 362,834 228,850 214,762 15.51%
-
Net Worth 357,092 291,075 265,466 239,675 219,808 181,719 169,097 13.26%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 357,092 291,075 265,466 239,675 219,808 181,719 169,097 13.26%
NOSH 216,419 196,672 196,641 196,455 178,706 118,000 118,249 10.59%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 8.34% 8.75% 7.33% 3.36% 1.75% 6.00% 1.32% -
ROE 12.78% 15.86% 9.23% 2.93% 2.80% 8.40% 1.86% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 257.30 272.50 175.71 115.25 206.65 206.31 184.05 5.74%
EPS 21.08 23.48 12.47 3.57 3.81 13.20 2.67 41.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.48 1.35 1.22 1.23 1.54 1.43 2.41%
Adjusted Per Share Value based on latest NOSH - 195,918
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 69.53 66.92 43.14 28.27 46.11 30.40 27.17 16.94%
EPS 5.70 5.77 3.06 0.88 0.77 1.91 0.39 56.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4459 0.3634 0.3315 0.2993 0.2745 0.2269 0.2111 13.26%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 1.52 1.18 0.61 0.60 0.71 0.94 0.50 -
P/RPS 0.59 0.43 0.35 0.52 0.34 0.46 0.27 13.90%
P/EPS 7.21 5.03 4.89 16.79 20.61 7.27 18.75 -14.71%
EY 13.87 19.90 20.44 5.96 4.85 13.76 5.33 17.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.80 0.45 0.49 0.58 0.61 0.35 17.46%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 23/04/15 24/04/14 24/04/13 26/04/12 28/04/11 29/04/10 23/04/09 -
Price 1.53 1.89 0.64 0.55 0.70 0.92 0.57 -
P/RPS 0.59 0.69 0.36 0.48 0.34 0.45 0.31 11.31%
P/EPS 7.26 8.05 5.13 15.39 20.32 7.11 21.37 -16.46%
EY 13.78 12.42 19.48 6.50 4.92 14.06 4.68 19.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.28 0.47 0.45 0.57 0.60 0.40 15.09%

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