[GADANG] YoY Annualized Quarter Result on 31-Aug-2010 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- 52.98%
YoY- 60.17%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 453,804 189,072 285,328 330,532 233,640 211,824 155,092 19.57%
PBT 39,588 14,832 18,468 30,812 16,308 15,064 19,004 12.99%
Tax -8,912 -2,816 -5,284 -7,984 -4,384 -4,944 -5,092 9.76%
NP 30,676 12,016 13,184 22,828 11,924 10,120 13,912 14.07%
-
NP to SH 28,548 10,108 12,772 22,744 14,200 10,196 13,280 13.59%
-
Tax Rate 22.51% 18.99% 28.61% 25.91% 26.88% 32.82% 26.79% -
Total Cost 423,128 177,056 272,144 307,704 221,716 201,704 141,180 20.05%
-
Net Worth 269,357 252,699 238,489 117,955 118,159 172,293 166,586 8.33%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 269,357 252,699 238,489 117,955 118,159 172,293 166,586 8.33%
NOSH 196,611 197,421 197,098 117,955 118,159 118,009 117,314 8.97%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 6.76% 6.36% 4.62% 6.91% 5.10% 4.78% 8.97% -
ROE 10.60% 4.00% 5.36% 19.28% 12.02% 5.92% 7.97% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 230.81 95.77 144.76 280.22 197.73 179.50 132.20 9.72%
EPS 14.52 5.12 6.48 19.28 12.04 8.64 11.32 4.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.28 1.21 1.00 1.00 1.46 1.42 -0.59%
Adjusted Per Share Value based on latest NOSH - 117,955
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 56.66 23.61 35.63 41.27 29.17 26.45 19.37 19.56%
EPS 3.56 1.26 1.59 2.84 1.77 1.27 1.66 13.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3363 0.3155 0.2978 0.1473 0.1475 0.2151 0.208 8.32%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 0.84 0.57 0.62 0.81 0.63 0.71 1.01 -
P/RPS 0.36 0.60 0.43 0.29 0.32 0.40 0.76 -11.69%
P/EPS 5.79 11.13 9.57 4.20 5.24 8.22 8.92 -6.94%
EY 17.29 8.98 10.45 23.80 19.08 12.17 11.21 7.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.45 0.51 0.81 0.63 0.49 0.71 -2.49%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 24/10/13 29/10/12 27/10/11 28/10/10 29/10/09 31/10/08 30/10/07 -
Price 0.955 0.68 0.62 0.72 0.64 0.54 1.06 -
P/RPS 0.41 0.71 0.43 0.26 0.32 0.30 0.80 -10.53%
P/EPS 6.58 13.28 9.57 3.73 5.33 6.25 9.36 -5.69%
EY 15.20 7.53 10.45 26.78 18.78 16.00 10.68 6.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.53 0.51 0.72 0.64 0.37 0.75 -1.14%

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