[GADANG] YoY Cumulative Quarter Result on 31-Aug-2011 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 172.5%
YoY- -43.84%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 133,358 113,451 47,268 71,332 82,633 58,410 52,956 16.63%
PBT 12,708 9,897 3,708 4,617 7,703 4,077 3,766 22.45%
Tax -3,066 -2,228 -704 -1,321 -1,996 -1,096 -1,236 16.33%
NP 9,642 7,669 3,004 3,296 5,707 2,981 2,530 24.96%
-
NP to SH 9,537 7,137 2,527 3,193 5,686 3,550 2,549 24.58%
-
Tax Rate 24.13% 22.51% 18.99% 28.61% 25.91% 26.88% 32.82% -
Total Cost 123,716 105,782 44,264 68,036 76,926 55,429 50,426 16.12%
-
Net Worth 339,525 269,357 252,699 238,489 117,955 118,159 172,293 11.96%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 339,525 269,357 252,699 238,489 117,955 118,159 172,293 11.96%
NOSH 216,258 196,611 197,421 197,098 117,955 118,159 118,009 10.61%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 7.23% 6.76% 6.36% 4.62% 6.91% 5.10% 4.78% -
ROE 2.81% 2.65% 1.00% 1.34% 4.82% 3.00% 1.48% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 61.67 57.70 23.94 36.19 70.05 49.43 44.87 5.44%
EPS 4.41 3.63 1.28 1.62 4.82 3.01 2.16 12.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.37 1.28 1.21 1.00 1.00 1.46 1.21%
Adjusted Per Share Value based on latest NOSH - 197,098
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 16.65 14.17 5.90 8.91 10.32 7.29 6.61 16.63%
EPS 1.19 0.89 0.32 0.40 0.71 0.44 0.32 24.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4239 0.3363 0.3155 0.2978 0.1473 0.1475 0.2151 11.96%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 1.77 0.84 0.57 0.62 0.81 0.63 0.71 -
P/RPS 2.87 1.46 2.38 1.71 1.16 1.27 1.58 10.45%
P/EPS 40.14 23.14 44.53 38.27 16.80 20.97 32.87 3.38%
EY 2.49 4.32 2.25 2.61 5.95 4.77 3.04 -3.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.61 0.45 0.51 0.81 0.63 0.49 14.93%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 28/10/14 24/10/13 29/10/12 27/10/11 28/10/10 29/10/09 31/10/08 -
Price 1.49 0.955 0.68 0.62 0.72 0.64 0.54 -
P/RPS 2.42 1.66 2.84 1.71 1.03 1.29 1.20 12.39%
P/EPS 33.79 26.31 53.13 38.27 14.94 21.30 25.00 5.14%
EY 2.96 3.80 1.88 2.61 6.70 4.69 4.00 -4.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.70 0.53 0.51 0.72 0.64 0.37 17.00%

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