[GADANG] YoY Annualized Quarter Result on 31-Aug-2011 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 390.01%
YoY- -43.84%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 533,432 453,804 189,072 285,328 330,532 233,640 211,824 16.63%
PBT 50,832 39,588 14,832 18,468 30,812 16,308 15,064 22.45%
Tax -12,264 -8,912 -2,816 -5,284 -7,984 -4,384 -4,944 16.33%
NP 38,568 30,676 12,016 13,184 22,828 11,924 10,120 24.96%
-
NP to SH 38,148 28,548 10,108 12,772 22,744 14,200 10,196 24.58%
-
Tax Rate 24.13% 22.51% 18.99% 28.61% 25.91% 26.88% 32.82% -
Total Cost 494,864 423,128 177,056 272,144 307,704 221,716 201,704 16.12%
-
Net Worth 339,525 269,357 252,699 238,489 117,955 118,159 172,293 11.96%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 339,525 269,357 252,699 238,489 117,955 118,159 172,293 11.96%
NOSH 216,258 196,611 197,421 197,098 117,955 118,159 118,009 10.61%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 7.23% 6.76% 6.36% 4.62% 6.91% 5.10% 4.78% -
ROE 11.24% 10.60% 4.00% 5.36% 19.28% 12.02% 5.92% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 246.66 230.81 95.77 144.76 280.22 197.73 179.50 5.43%
EPS 17.64 14.52 5.12 6.48 19.28 12.04 8.64 12.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.37 1.28 1.21 1.00 1.00 1.46 1.21%
Adjusted Per Share Value based on latest NOSH - 197,098
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 66.61 56.66 23.61 35.63 41.27 29.17 26.45 16.63%
EPS 4.76 3.56 1.26 1.59 2.84 1.77 1.27 24.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4239 0.3363 0.3155 0.2978 0.1473 0.1475 0.2151 11.96%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 1.77 0.84 0.57 0.62 0.81 0.63 0.71 -
P/RPS 0.72 0.36 0.60 0.43 0.29 0.32 0.40 10.28%
P/EPS 10.03 5.79 11.13 9.57 4.20 5.24 8.22 3.37%
EY 9.97 17.29 8.98 10.45 23.80 19.08 12.17 -3.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.61 0.45 0.51 0.81 0.63 0.49 14.93%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 28/10/14 24/10/13 29/10/12 27/10/11 28/10/10 29/10/09 31/10/08 -
Price 1.49 0.955 0.68 0.62 0.72 0.64 0.54 -
P/RPS 0.60 0.41 0.71 0.43 0.26 0.32 0.30 12.24%
P/EPS 8.45 6.58 13.28 9.57 3.73 5.33 6.25 5.15%
EY 11.84 15.20 7.53 10.45 26.78 18.78 16.00 -4.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.70 0.53 0.51 0.72 0.64 0.37 17.00%

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