[GADANG] YoY Cumulative Quarter Result on 30-Nov-2012 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 484.53%
YoY- 243.27%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 251,362 247,954 254,474 171,281 108,802 203,194 120,784 12.98%
PBT 51,374 25,196 22,577 21,406 7,179 3,474 8,984 33.70%
Tax -12,954 -6,865 -6,183 -6,077 -2,597 -907 -2,502 31.51%
NP 38,420 18,331 16,394 15,329 4,582 2,567 6,482 34.50%
-
NP to SH 38,583 18,048 15,407 14,771 4,303 2,511 6,970 32.98%
-
Tax Rate 25.22% 27.25% 27.39% 28.39% 36.17% 26.11% 27.85% -
Total Cost 212,942 229,623 238,080 155,952 104,220 200,627 114,302 10.92%
-
Net Worth 409,078 339,752 269,573 261,590 239,821 195,620 177,139 14.96%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 409,078 339,752 269,573 261,590 239,821 195,620 177,139 14.96%
NOSH 223,539 216,402 196,768 196,684 196,575 160,344 118,092 11.21%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 15.28% 7.39% 6.44% 8.95% 4.21% 1.26% 5.37% -
ROE 9.43% 5.31% 5.72% 5.65% 1.79% 1.28% 3.93% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 112.45 114.58 129.33 87.08 55.35 126.72 102.28 1.59%
EPS 17.26 8.34 7.83 7.51 2.19 1.74 6.24 18.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.57 1.37 1.33 1.22 1.22 1.50 3.36%
Adjusted Per Share Value based on latest NOSH - 196,848
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 31.39 30.96 31.77 21.39 13.59 25.37 15.08 12.99%
EPS 4.82 2.25 1.92 1.84 0.54 0.31 0.87 33.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5108 0.4242 0.3366 0.3266 0.2995 0.2443 0.2212 14.96%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 1.87 1.56 1.00 0.61 0.62 0.69 0.80 -
P/RPS 1.66 1.36 0.77 0.70 1.12 0.54 0.78 13.40%
P/EPS 10.83 18.71 12.77 8.12 28.32 44.06 13.55 -3.66%
EY 9.23 5.35 7.83 12.31 3.53 2.27 7.38 3.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.99 0.73 0.46 0.51 0.57 0.53 11.52%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 21/01/16 16/01/15 23/01/14 29/01/13 19/01/12 27/01/11 28/01/10 -
Price 2.18 1.45 1.15 0.59 0.60 0.80 1.10 -
P/RPS 1.94 1.27 0.89 0.68 1.08 0.63 1.08 10.24%
P/EPS 12.63 17.39 14.69 7.86 27.41 51.09 18.64 -6.27%
EY 7.92 5.75 6.81 12.73 3.65 1.96 5.37 6.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.92 0.84 0.44 0.49 0.66 0.73 8.48%

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