[GADANG] YoY Quarter Result on 28-Feb-2011 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 166.36%
YoY- -52.95%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 147,478 87,865 61,015 73,784 61,804 43,286 37,980 25.35%
PBT 27,964 5,151 1,881 3,273 6,079 -2,652 1,567 61.61%
Tax -9,189 -1,475 -737 -988 -1,611 468 -499 62.46%
NP 18,775 3,676 1,144 2,285 4,468 -2,184 1,068 61.21%
-
NP to SH 19,227 3,615 960 2,107 4,478 -2,057 1,121 60.55%
-
Tax Rate 32.86% 28.64% 39.18% 30.19% 26.50% - 31.84% -
Total Cost 128,703 84,189 59,871 71,499 57,336 45,470 36,912 23.12%
-
Net Worth 290,960 265,230 239,020 266,806 181,973 169,052 168,739 9.50%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 290,960 265,230 239,020 266,806 181,973 169,052 168,739 9.50%
NOSH 196,595 196,467 195,918 216,915 118,164 118,218 118,000 8.87%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 12.73% 4.18% 1.87% 3.10% 7.23% -5.05% 2.81% -
ROE 6.61% 1.36% 0.40% 0.79% 2.46% -1.22% 0.66% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 75.02 44.72 31.14 34.02 52.30 36.62 32.19 15.13%
EPS 9.78 1.84 0.49 1.07 3.65 -1.74 0.95 47.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.35 1.22 1.23 1.54 1.43 1.43 0.57%
Adjusted Per Share Value based on latest NOSH - 216,915
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 18.41 10.97 7.62 9.21 7.72 5.40 4.74 25.36%
EPS 2.40 0.45 0.12 0.26 0.56 -0.26 0.14 60.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3633 0.3312 0.2985 0.3331 0.2272 0.2111 0.2107 9.50%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 1.18 0.61 0.60 0.71 0.94 0.50 0.89 -
P/RPS 1.57 1.36 1.93 2.09 1.80 1.37 2.77 -9.02%
P/EPS 12.07 33.15 122.45 73.09 24.80 -28.74 93.68 -28.92%
EY 8.29 3.02 0.82 1.37 4.03 -3.48 1.07 40.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.45 0.49 0.58 0.61 0.35 0.62 4.33%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 24/04/14 24/04/13 26/04/12 28/04/11 29/04/10 23/04/09 29/04/08 -
Price 1.89 0.64 0.55 0.70 0.92 0.57 0.80 -
P/RPS 2.52 1.43 1.77 2.06 1.76 1.56 2.49 0.19%
P/EPS 19.33 34.78 112.24 72.07 24.28 -32.76 84.21 -21.74%
EY 5.17 2.88 0.89 1.39 4.12 -3.05 1.19 27.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.47 0.45 0.57 0.60 0.40 0.56 14.76%

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