[GADANG] YoY Cumulative Quarter Result on 28-Feb-2011 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 83.91%
YoY- -59.66%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 401,952 259,146 169,818 276,978 182,588 163,226 111,382 23.83%
PBT 50,541 26,557 9,062 6,747 15,063 3,374 9,567 31.95%
Tax -15,372 -7,552 -3,361 -1,895 -4,113 -1,220 -2,589 34.54%
NP 35,169 19,005 5,701 4,852 10,950 2,154 6,978 30.92%
-
NP to SH 34,634 18,386 5,265 4,618 11,448 2,365 6,811 31.11%
-
Tax Rate 30.41% 28.44% 37.09% 28.09% 27.31% 36.16% 27.06% -
Total Cost 366,783 240,141 164,117 272,126 171,638 161,072 104,404 23.28%
-
Net Worth 291,075 265,466 239,675 219,808 181,720 169,097 168,216 9.56%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 291,075 265,466 239,675 219,808 181,720 169,097 168,216 9.56%
NOSH 196,672 196,641 196,455 178,706 118,000 118,250 117,633 8.93%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 8.75% 7.33% 3.36% 1.75% 6.00% 1.32% 6.26% -
ROE 11.90% 6.93% 2.20% 2.10% 6.30% 1.40% 4.05% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 204.38 131.79 86.44 154.99 154.74 138.03 94.69 13.67%
EPS 17.61 9.35 2.68 2.86 9.90 2.00 5.79 20.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.35 1.22 1.23 1.54 1.43 1.43 0.57%
Adjusted Per Share Value based on latest NOSH - 216,915
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 50.19 32.36 21.20 34.58 22.80 20.38 13.91 23.83%
EPS 4.32 2.30 0.66 0.58 1.43 0.30 0.85 31.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3634 0.3315 0.2993 0.2745 0.2269 0.2111 0.21 9.56%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 1.18 0.61 0.60 0.71 0.94 0.50 0.89 -
P/RPS 0.58 0.46 0.69 0.46 0.61 0.36 0.94 -7.72%
P/EPS 6.70 6.52 22.39 27.48 9.69 25.00 15.37 -12.91%
EY 14.92 15.33 4.47 3.64 10.32 4.00 6.51 14.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.45 0.49 0.58 0.61 0.35 0.62 4.33%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 24/04/14 24/04/13 26/04/12 28/04/11 29/04/10 23/04/09 29/04/08 -
Price 1.89 0.64 0.55 0.70 0.92 0.57 0.80 -
P/RPS 0.92 0.49 0.64 0.45 0.59 0.41 0.84 1.52%
P/EPS 10.73 6.84 20.52 27.09 9.48 28.50 13.82 -4.12%
EY 9.32 14.61 4.87 3.69 10.55 3.51 7.24 4.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.47 0.45 0.57 0.60 0.40 0.56 14.76%

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