[GADANG] YoY Annualized Quarter Result on 31-Aug-2012 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- -30.05%
YoY- -20.86%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 597,528 533,432 453,804 189,072 285,328 330,532 233,640 16.93%
PBT 103,512 50,832 39,588 14,832 18,468 30,812 16,308 36.05%
Tax -20,484 -12,264 -8,912 -2,816 -5,284 -7,984 -4,384 29.28%
NP 83,028 38,568 30,676 12,016 13,184 22,828 11,924 38.16%
-
NP to SH 83,448 38,148 28,548 10,108 12,772 22,744 14,200 34.31%
-
Tax Rate 19.79% 24.13% 22.51% 18.99% 28.61% 25.91% 26.88% -
Total Cost 514,500 494,864 423,128 177,056 272,144 307,704 221,716 15.05%
-
Net Worth 405,951 339,525 269,357 252,699 238,489 117,955 118,159 22.82%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 405,951 339,525 269,357 252,699 238,489 117,955 118,159 22.82%
NOSH 217,086 216,258 196,611 197,421 197,098 117,955 118,159 10.66%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 13.90% 7.23% 6.76% 6.36% 4.62% 6.91% 5.10% -
ROE 20.56% 11.24% 10.60% 4.00% 5.36% 19.28% 12.02% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 275.25 246.66 230.81 95.77 144.76 280.22 197.73 5.66%
EPS 38.44 17.64 14.52 5.12 6.48 19.28 12.04 21.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.57 1.37 1.28 1.21 1.00 1.00 10.99%
Adjusted Per Share Value based on latest NOSH - 197,421
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 74.61 66.61 56.66 23.61 35.63 41.27 29.17 16.93%
EPS 10.42 4.76 3.56 1.26 1.59 2.84 1.77 34.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5069 0.4239 0.3363 0.3155 0.2978 0.1473 0.1475 22.83%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 1.20 1.77 0.84 0.57 0.62 0.81 0.63 -
P/RPS 0.44 0.72 0.36 0.60 0.43 0.29 0.32 5.44%
P/EPS 3.12 10.03 5.79 11.13 9.57 4.20 5.24 -8.27%
EY 32.03 9.97 17.29 8.98 10.45 23.80 19.08 9.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.13 0.61 0.45 0.51 0.81 0.63 0.26%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 29/10/15 28/10/14 24/10/13 29/10/12 27/10/11 28/10/10 29/10/09 -
Price 1.57 1.49 0.955 0.68 0.62 0.72 0.64 -
P/RPS 0.57 0.60 0.41 0.71 0.43 0.26 0.32 10.09%
P/EPS 4.08 8.45 6.58 13.28 9.57 3.73 5.33 -4.35%
EY 24.48 11.84 15.20 7.53 10.45 26.78 18.78 4.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.95 0.70 0.53 0.51 0.72 0.64 4.63%

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