[GADANG] YoY 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- 384.53%
YoY- 1001.08%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 101,980 114,596 141,023 124,013 37,471 120,561 62,374 8.53%
PBT 25,496 12,488 12,680 17,698 2,563 -4,229 4,907 31.58%
Tax -7,833 -3,799 -3,955 -5,374 -1,168 1,089 -1,406 33.12%
NP 17,663 8,689 8,725 12,324 1,395 -3,140 3,501 30.94%
-
NP to SH 17,721 8,511 8,270 12,244 1,112 -3,175 3,420 31.52%
-
Tax Rate 30.72% 30.42% 31.19% 30.37% 45.57% - 28.65% -
Total Cost 84,317 105,907 132,298 111,689 36,076 123,701 58,873 6.16%
-
Net Worth 408,946 340,006 269,759 261,809 242,257 237,112 177,030 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 408,946 340,006 269,759 261,809 242,257 237,112 177,030 14.96%
NOSH 223,467 216,564 196,904 196,848 198,571 194,354 118,020 11.22%
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 17.32% 7.58% 6.19% 9.94% 3.72% -2.60% 5.61% -
ROE 4.33% 2.50% 3.07% 4.68% 0.46% -1.34% 1.93% -
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 45.64 52.92 71.62 63.00 18.87 62.03 52.85 -2.41%
EPS 7.93 3.93 4.20 6.22 0.57 -1.86 2.98 17.70%
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 12.73 14.31 17.61 15.48 4.68 15.05 7.79 8.52%
EPS 2.21 1.06 1.03 1.53 0.14 -0.40 0.43 31.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5106 0.4245 0.3368 0.3269 0.3025 0.2961 0.221 14.97%
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 4.10 2.95 1.40 0.97 3.29 1.11 1.51 18.10%
P/EPS 23.58 39.69 23.81 9.81 110.71 -42.24 27.61 -2.59%
EY 4.24 2.52 4.20 10.20 0.90 -2.37 3.62 2.66%
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 4.78 2.74 1.61 0.94 3.18 1.29 2.08 14.86%
P/EPS 27.49 36.90 27.38 9.49 107.14 -48.97 37.96 -5.23%
EY 3.64 2.71 3.65 10.54 0.93 -2.04 2.63 5.56%
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