[GADANG] YoY Annualized Quarter Result on 30-Nov-2008 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -13.26%
YoY- -22.28%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 217,604 406,388 241,568 239,880 146,804 242,484 153,118 6.02%
PBT 14,358 6,948 17,968 12,052 16,000 22,606 16,658 -2.44%
Tax -5,194 -1,814 -5,004 -3,376 -4,180 -6,296 -5,330 -0.42%
NP 9,164 5,134 12,964 8,676 11,820 16,310 11,328 -3.46%
-
NP to SH 8,606 5,022 13,940 8,844 11,380 16,106 11,482 -4.68%
-
Tax Rate 36.17% 26.11% 27.85% 28.01% 26.12% 27.85% 32.00% -
Total Cost 208,440 401,254 228,604 231,204 134,984 226,174 141,790 6.62%
-
Net Worth 239,821 195,620 177,139 173,342 169,289 149,601 125,491 11.39%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 239,821 195,620 177,139 173,342 169,289 149,601 125,491 11.39%
NOSH 196,575 160,344 118,092 117,920 117,561 106,100 98,812 12.14%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 4.21% 1.26% 5.37% 3.62% 8.05% 6.73% 7.40% -
ROE 3.59% 2.57% 7.87% 5.10% 6.72% 10.77% 9.15% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 110.70 253.45 204.56 203.43 124.87 228.54 154.96 -5.44%
EPS 4.38 3.48 12.48 7.50 9.68 15.18 11.22 -14.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.50 1.47 1.44 1.41 1.27 -0.66%
Adjusted Per Share Value based on latest NOSH - 117,861
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 27.17 50.74 30.16 29.95 18.33 30.28 19.12 6.02%
EPS 1.07 0.63 1.74 1.10 1.42 2.01 1.43 -4.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2995 0.2443 0.2212 0.2164 0.2114 0.1868 0.1567 11.39%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.62 0.69 0.80 0.52 1.00 1.07 0.76 -
P/RPS 0.56 0.27 0.39 0.26 0.80 0.47 0.49 2.24%
P/EPS 14.16 22.03 6.78 6.93 10.33 7.05 6.54 13.73%
EY 7.06 4.54 14.76 14.42 9.68 14.19 15.29 -12.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.53 0.35 0.69 0.76 0.60 -2.67%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 19/01/12 27/01/11 28/01/10 21/01/09 29/01/08 25/01/07 26/01/06 -
Price 0.60 0.80 1.10 0.49 0.90 1.09 1.00 -
P/RPS 0.54 0.32 0.54 0.24 0.72 0.48 0.65 -3.04%
P/EPS 13.70 25.54 9.32 6.53 9.30 7.18 8.61 8.04%
EY 7.30 3.92 10.73 15.31 10.76 13.93 11.62 -7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.66 0.73 0.33 0.62 0.77 0.79 -7.64%

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