[GADANG] YoY Cumulative Quarter Result on 29-Feb-2012 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 22.36%
YoY- 14.01%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 417,643 401,952 259,146 169,818 276,978 182,588 163,226 16.94%
PBT 52,051 50,541 26,557 9,062 6,747 15,063 3,374 57.74%
Tax -17,238 -15,372 -7,552 -3,361 -1,895 -4,113 -1,220 55.45%
NP 34,813 35,169 19,005 5,701 4,852 10,950 2,154 58.97%
-
NP to SH 34,216 34,634 18,386 5,265 4,618 11,448 2,365 56.06%
-
Tax Rate 33.12% 30.41% 28.44% 37.09% 28.09% 27.31% 36.16% -
Total Cost 382,830 366,783 240,141 164,117 272,126 171,638 161,072 15.51%
-
Net Worth 357,092 291,075 265,466 239,675 219,808 181,720 169,097 13.26%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 357,092 291,075 265,466 239,675 219,808 181,720 169,097 13.26%
NOSH 216,419 196,672 196,641 196,455 178,706 118,000 118,250 10.59%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 8.34% 8.75% 7.33% 3.36% 1.75% 6.00% 1.32% -
ROE 9.58% 11.90% 6.93% 2.20% 2.10% 6.30% 1.40% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 192.98 204.38 131.79 86.44 154.99 154.74 138.03 5.74%
EPS 15.81 17.61 9.35 2.68 2.86 9.90 2.00 41.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.48 1.35 1.22 1.23 1.54 1.43 2.41%
Adjusted Per Share Value based on latest NOSH - 195,918
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 52.15 50.19 32.36 21.20 34.58 22.80 20.38 16.94%
EPS 4.27 4.32 2.30 0.66 0.58 1.43 0.30 55.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4459 0.3634 0.3315 0.2993 0.2745 0.2269 0.2111 13.26%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 1.52 1.18 0.61 0.60 0.71 0.94 0.50 -
P/RPS 0.79 0.58 0.46 0.69 0.46 0.61 0.36 13.98%
P/EPS 9.61 6.70 6.52 22.39 27.48 9.69 25.00 -14.72%
EY 10.40 14.92 15.33 4.47 3.64 10.32 4.00 17.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.80 0.45 0.49 0.58 0.61 0.35 17.46%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 23/04/15 24/04/14 24/04/13 26/04/12 28/04/11 29/04/10 23/04/09 -
Price 1.53 1.89 0.64 0.55 0.70 0.92 0.57 -
P/RPS 0.79 0.92 0.49 0.64 0.45 0.59 0.41 11.54%
P/EPS 9.68 10.73 6.84 20.52 27.09 9.48 28.50 -16.46%
EY 10.33 9.32 14.61 4.87 3.69 10.55 3.51 19.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.28 0.47 0.45 0.57 0.60 0.40 15.09%

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