[GADANG] YoY Annualized Quarter Result on 31-May-2012 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 105.85%
YoY- 428.13%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 587,398 544,946 356,466 246,347 350,486 270,454 246,693 15.54%
PBT 84,824 63,085 32,472 17,918 -1,197 19,064 9,694 43.52%
Tax -24,043 -18,707 -11,809 -4,183 -2,978 -5,225 -6,149 25.50%
NP 60,781 44,378 20,663 13,735 -4,175 13,839 3,545 60.54%
-
NP to SH 59,620 43,225 20,470 14,451 -4,404 14,867 3,030 64.27%
-
Tax Rate 28.34% 29.65% 36.37% 23.35% - 27.41% 63.43% -
Total Cost 526,617 500,568 335,803 232,612 354,661 256,615 243,148 13.73%
-
Net Worth 380,823 299,033 263,559 245,722 209,657 188,840 171,265 14.23%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 10,818 7,869 5,900 3,931 - - - -
Div Payout % 18.15% 18.21% 28.83% 27.21% - - - -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 380,823 299,033 263,559 245,722 209,657 188,840 171,265 14.23%
NOSH 216,377 196,732 196,686 196,578 176,182 118,025 118,113 10.61%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 10.35% 8.14% 5.80% 5.58% -1.19% 5.12% 1.44% -
ROE 15.66% 14.45% 7.77% 5.88% -2.10% 7.87% 1.77% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 271.47 277.00 181.24 125.32 198.93 229.15 208.86 4.46%
EPS 27.79 21.98 10.41 7.35 -2.24 12.64 2.57 48.67%
DPS 5.00 4.00 3.00 2.00 0.00 0.00 0.00 -
NAPS 1.76 1.52 1.34 1.25 1.19 1.60 1.45 3.28%
Adjusted Per Share Value based on latest NOSH - 196,551
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 73.35 68.04 44.51 30.76 43.76 33.77 30.80 15.55%
EPS 7.44 5.40 2.56 1.80 -0.55 1.86 0.38 64.13%
DPS 1.35 0.98 0.74 0.49 0.00 0.00 0.00 -
NAPS 0.4755 0.3734 0.3291 0.3068 0.2618 0.2358 0.2138 14.24%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 1.46 1.66 0.915 0.57 0.68 0.83 0.54 -
P/RPS 0.54 0.60 0.50 0.45 0.34 0.36 0.26 12.94%
P/EPS 5.30 7.56 8.79 7.75 -27.20 6.59 21.05 -20.52%
EY 18.87 13.24 11.37 12.90 -3.68 15.18 4.75 25.83%
DY 3.42 2.41 3.28 3.51 0.00 0.00 0.00 -
P/NAPS 0.83 1.09 0.68 0.46 0.57 0.52 0.37 14.40%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 30/07/15 24/07/14 25/07/13 26/07/12 29/07/11 29/07/10 30/07/09 -
Price 1.44 2.01 1.00 0.57 0.68 0.95 0.64 -
P/RPS 0.53 0.73 0.55 0.45 0.34 0.41 0.31 9.34%
P/EPS 5.23 9.15 9.61 7.75 -27.20 7.54 24.95 -22.91%
EY 19.13 10.93 10.41 12.90 -3.68 13.26 4.01 29.73%
DY 3.47 1.99 3.00 3.51 0.00 0.00 0.00 -
P/NAPS 0.82 1.32 0.75 0.46 0.57 0.59 0.44 10.92%

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