[GADANG] YoY Cumulative Quarter Result on 30-Nov-2011 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
19-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 34.76%
YoY- 71.37%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 247,954 254,474 171,281 108,802 203,194 120,784 119,940 12.86%
PBT 25,196 22,577 21,406 7,179 3,474 8,984 6,026 26.91%
Tax -6,865 -6,183 -6,077 -2,597 -907 -2,502 -1,688 26.32%
NP 18,331 16,394 15,329 4,582 2,567 6,482 4,338 27.13%
-
NP to SH 18,048 15,407 14,771 4,303 2,511 6,970 4,422 26.40%
-
Tax Rate 27.25% 27.39% 28.39% 36.17% 26.11% 27.85% 28.01% -
Total Cost 229,623 238,080 155,952 104,220 200,627 114,302 115,602 12.11%
-
Net Worth 339,752 269,573 261,590 239,821 195,620 177,139 173,342 11.86%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 339,752 269,573 261,590 239,821 195,620 177,139 173,342 11.86%
NOSH 216,402 196,768 196,684 196,575 160,344 118,092 117,920 10.64%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 7.39% 6.44% 8.95% 4.21% 1.26% 5.37% 3.62% -
ROE 5.31% 5.72% 5.65% 1.79% 1.28% 3.93% 2.55% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 114.58 129.33 87.08 55.35 126.72 102.28 101.71 2.00%
EPS 8.34 7.83 7.51 2.19 1.74 6.24 3.75 14.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.37 1.33 1.22 1.22 1.50 1.47 1.10%
Adjusted Per Share Value based on latest NOSH - 198,571
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 30.96 31.77 21.39 13.59 25.37 15.08 14.98 12.85%
EPS 2.25 1.92 1.84 0.54 0.31 0.87 0.55 26.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4242 0.3366 0.3266 0.2995 0.2443 0.2212 0.2164 11.86%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 1.56 1.00 0.61 0.62 0.69 0.80 0.52 -
P/RPS 1.36 0.77 0.70 1.12 0.54 0.78 0.51 17.75%
P/EPS 18.71 12.77 8.12 28.32 44.06 13.55 13.87 5.11%
EY 5.35 7.83 12.31 3.53 2.27 7.38 7.21 -4.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.73 0.46 0.51 0.57 0.53 0.35 18.91%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 16/01/15 23/01/14 29/01/13 19/01/12 27/01/11 28/01/10 21/01/09 -
Price 1.45 1.15 0.59 0.60 0.80 1.10 0.49 -
P/RPS 1.27 0.89 0.68 1.08 0.63 1.08 0.48 17.59%
P/EPS 17.39 14.69 7.86 27.41 51.09 18.64 13.07 4.87%
EY 5.75 6.81 12.73 3.65 1.96 5.37 7.65 -4.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.84 0.44 0.49 0.66 0.73 0.33 18.62%

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