[GADANG] YoY Cumulative Quarter Result on 31-May-2010 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- 29.87%
YoY- 390.66%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 356,466 246,347 350,486 270,454 246,693 171,873 225,955 7.88%
PBT 32,472 17,918 -1,197 19,064 9,694 11,413 21,578 7.04%
Tax -11,809 -4,183 -2,978 -5,225 -6,149 -3,793 -7,540 7.75%
NP 20,663 13,735 -4,175 13,839 3,545 7,620 14,038 6.64%
-
NP to SH 20,470 14,451 -4,404 14,867 3,030 7,516 13,799 6.78%
-
Tax Rate 36.37% 23.35% - 27.41% 63.43% 33.23% 34.94% -
Total Cost 335,803 232,612 354,661 256,615 243,148 164,253 211,917 7.96%
-
Net Worth 263,559 245,722 209,657 188,840 171,265 169,434 153,136 9.46%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 5,900 3,931 - - - 2,941 2,734 13.66%
Div Payout % 28.83% 27.21% - - - 39.14% 19.82% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 263,559 245,722 209,657 188,840 171,265 169,434 153,136 9.46%
NOSH 196,686 196,578 176,182 118,025 118,113 117,662 109,383 10.26%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 5.80% 5.58% -1.19% 5.12% 1.44% 4.43% 6.21% -
ROE 7.77% 5.88% -2.10% 7.87% 1.77% 4.44% 9.01% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 181.24 125.32 198.93 229.15 208.86 146.07 206.57 -2.15%
EPS 10.41 7.35 -2.24 12.64 2.57 6.39 12.62 -3.15%
DPS 3.00 2.00 0.00 0.00 0.00 2.50 2.50 3.08%
NAPS 1.34 1.25 1.19 1.60 1.45 1.44 1.40 -0.72%
Adjusted Per Share Value based on latest NOSH - 118,111
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 44.51 30.76 43.76 33.77 30.80 21.46 28.21 7.88%
EPS 2.56 1.80 -0.55 1.86 0.38 0.94 1.72 6.84%
DPS 0.74 0.49 0.00 0.00 0.00 0.37 0.34 13.82%
NAPS 0.3291 0.3068 0.2618 0.2358 0.2138 0.2116 0.1912 9.46%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.915 0.57 0.68 0.83 0.54 0.78 0.90 -
P/RPS 0.50 0.45 0.34 0.36 0.26 0.53 0.44 2.15%
P/EPS 8.79 7.75 -27.20 6.59 21.05 12.21 7.13 3.54%
EY 11.37 12.90 -3.68 15.18 4.75 8.19 14.02 -3.42%
DY 3.28 3.51 0.00 0.00 0.00 3.21 2.78 2.79%
P/NAPS 0.68 0.46 0.57 0.52 0.37 0.54 0.64 1.01%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 25/07/13 26/07/12 29/07/11 29/07/10 30/07/09 29/07/08 26/07/07 -
Price 1.00 0.57 0.68 0.95 0.64 0.68 1.32 -
P/RPS 0.55 0.45 0.34 0.41 0.31 0.47 0.64 -2.49%
P/EPS 9.61 7.75 -27.20 7.54 24.95 10.65 10.46 -1.40%
EY 10.41 12.90 -3.68 13.26 4.01 9.39 9.56 1.42%
DY 3.00 3.51 0.00 0.00 0.00 3.68 1.89 7.99%
P/NAPS 0.75 0.46 0.57 0.59 0.44 0.47 0.94 -3.69%

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