[GADANG] YoY Cumulative Quarter Result on 31-May-2009 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- 28.12%
YoY- -59.69%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 246,347 350,486 270,454 246,693 171,873 225,955 185,629 4.82%
PBT 17,918 -1,197 19,064 9,694 11,413 21,578 17,339 0.54%
Tax -4,183 -2,978 -5,225 -6,149 -3,793 -7,540 -5,476 -4.38%
NP 13,735 -4,175 13,839 3,545 7,620 14,038 11,863 2.46%
-
NP to SH 14,451 -4,404 14,867 3,030 7,516 13,799 11,916 3.26%
-
Tax Rate 23.35% - 27.41% 63.43% 33.23% 34.94% 31.58% -
Total Cost 232,612 354,661 256,615 243,148 164,253 211,917 173,766 4.97%
-
Net Worth 245,722 209,657 188,840 171,265 169,434 153,136 138,494 10.01%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 3,931 - - - 2,941 2,734 2,082 11.16%
Div Payout % 27.21% - - - 39.14% 19.82% 17.48% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 245,722 209,657 188,840 171,265 169,434 153,136 138,494 10.01%
NOSH 196,578 176,182 118,025 118,113 117,662 109,383 104,131 11.16%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 5.58% -1.19% 5.12% 1.44% 4.43% 6.21% 6.39% -
ROE 5.88% -2.10% 7.87% 1.77% 4.44% 9.01% 8.60% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 125.32 198.93 229.15 208.86 146.07 206.57 178.26 -5.69%
EPS 7.35 -2.24 12.64 2.57 6.39 12.62 11.44 -7.10%
DPS 2.00 0.00 0.00 0.00 2.50 2.50 2.00 0.00%
NAPS 1.25 1.19 1.60 1.45 1.44 1.40 1.33 -1.02%
Adjusted Per Share Value based on latest NOSH - 117,777
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 30.76 43.76 33.77 30.80 21.46 28.21 23.18 4.82%
EPS 1.80 -0.55 1.86 0.38 0.94 1.72 1.49 3.19%
DPS 0.49 0.00 0.00 0.00 0.37 0.34 0.26 11.12%
NAPS 0.3068 0.2618 0.2358 0.2138 0.2116 0.1912 0.1729 10.02%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.57 0.68 0.83 0.54 0.78 0.90 0.80 -
P/RPS 0.45 0.34 0.36 0.26 0.53 0.44 0.45 0.00%
P/EPS 7.75 -27.20 6.59 21.05 12.21 7.13 6.99 1.73%
EY 12.90 -3.68 15.18 4.75 8.19 14.02 14.30 -1.70%
DY 3.51 0.00 0.00 0.00 3.21 2.78 2.50 5.81%
P/NAPS 0.46 0.57 0.52 0.37 0.54 0.64 0.60 -4.32%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 26/07/12 29/07/11 29/07/10 30/07/09 29/07/08 26/07/07 31/07/06 -
Price 0.57 0.68 0.95 0.64 0.68 1.32 0.93 -
P/RPS 0.45 0.34 0.41 0.31 0.47 0.64 0.52 -2.37%
P/EPS 7.75 -27.20 7.54 24.95 10.65 10.46 8.13 -0.79%
EY 12.90 -3.68 13.26 4.01 9.39 9.56 12.30 0.79%
DY 3.51 0.00 0.00 0.00 3.68 1.89 2.15 8.50%
P/NAPS 0.46 0.57 0.59 0.44 0.47 0.94 0.70 -6.75%

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