[GADANG] YoY Cumulative Quarter Result on 30-Nov-2009 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 96.34%
YoY- 57.62%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 171,281 108,802 203,194 120,784 119,940 73,402 121,242 5.92%
PBT 21,406 7,179 3,474 8,984 6,026 8,000 11,303 11.21%
Tax -6,077 -2,597 -907 -2,502 -1,688 -2,090 -3,148 11.57%
NP 15,329 4,582 2,567 6,482 4,338 5,910 8,155 11.08%
-
NP to SH 14,771 4,303 2,511 6,970 4,422 5,690 8,053 10.62%
-
Tax Rate 28.39% 36.17% 26.11% 27.85% 28.01% 26.12% 27.85% -
Total Cost 155,952 104,220 200,627 114,302 115,602 67,492 113,087 5.49%
-
Net Worth 261,590 239,821 195,620 177,139 173,342 169,289 149,601 9.75%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 261,590 239,821 195,620 177,139 173,342 169,289 149,601 9.75%
NOSH 196,684 196,575 160,344 118,092 117,920 117,561 106,100 10.82%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 8.95% 4.21% 1.26% 5.37% 3.62% 8.05% 6.73% -
ROE 5.65% 1.79% 1.28% 3.93% 2.55% 3.36% 5.38% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 87.08 55.35 126.72 102.28 101.71 62.44 114.27 -4.42%
EPS 7.51 2.19 1.74 6.24 3.75 4.84 7.59 -0.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.22 1.22 1.50 1.47 1.44 1.41 -0.96%
Adjusted Per Share Value based on latest NOSH - 118,020
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 21.39 13.59 25.37 15.08 14.98 9.17 15.14 5.92%
EPS 1.84 0.54 0.31 0.87 0.55 0.71 1.01 10.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3266 0.2995 0.2443 0.2212 0.2164 0.2114 0.1868 9.74%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.61 0.62 0.69 0.80 0.52 1.00 1.07 -
P/RPS 0.70 1.12 0.54 0.78 0.51 1.60 0.94 -4.79%
P/EPS 8.12 28.32 44.06 13.55 13.87 20.66 14.10 -8.77%
EY 12.31 3.53 2.27 7.38 7.21 4.84 7.09 9.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.57 0.53 0.35 0.69 0.76 -8.02%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 29/01/13 19/01/12 27/01/11 28/01/10 21/01/09 29/01/08 25/01/07 -
Price 0.59 0.60 0.80 1.10 0.49 0.90 1.09 -
P/RPS 0.68 1.08 0.63 1.08 0.48 1.44 0.95 -5.41%
P/EPS 7.86 27.41 51.09 18.64 13.07 18.60 14.36 -9.54%
EY 12.73 3.65 1.96 5.37 7.65 5.38 6.96 10.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.66 0.73 0.33 0.62 0.77 -8.89%

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