[GADANG] YoY 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- 146.38%
YoY- -16.46%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 76,529 73,508 78,308 81,875 61,121 49,354 60,751 3.91%
PBT 8,857 -7,944 4,606 5,218 2,122 5,203 6,060 6.52%
Tax -822 -1,083 -1,083 -3,426 -1,063 -2,258 -1,898 -13.00%
NP 8,035 -9,027 3,523 1,792 1,059 2,945 4,162 11.57%
-
NP to SH 9,186 -9,022 3,563 954 1,142 2,832 4,143 14.17%
-
Tax Rate 9.28% - 23.51% 65.66% 50.09% 43.40% 31.32% -
Total Cost 68,494 82,535 74,785 80,083 60,062 46,409 56,589 3.23%
-
Net Worth 249,620 253,462 185,435 169,600 169,534 163,160 139,865 10.12%
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 - - - 2,943 2,913 2,119 10.83%
Div Payout % 42.79% - - - 257.73% 102.88% 51.15% -
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 249,620 253,462 185,435 169,600 169,534 163,160 139,865 10.12%
NOSH 196,551 211,218 118,111 117,777 117,731 116,543 105,959 10.83%
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 10.50% -12.28% 4.50% 2.19% 1.73% 5.97% 6.85% -
ROE 3.68% -3.56% 1.92% 0.56% 0.67% 1.74% 2.96% -
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 38.94 34.80 66.30 69.52 51.92 42.35 57.33 -6.23%
EPS 4.67 -4.59 2.86 0.81 0.97 2.43 3.91 3.00%
DPS 2.00 0.00 0.00 0.00 2.50 2.50 2.00 0.00%
NAPS 1.27 1.20 1.57 1.44 1.44 1.40 1.32 -0.64%
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 9.56 9.18 9.78 10.22 7.63 6.16 7.59 3.91%
EPS 1.15 -1.13 0.44 0.12 0.14 0.35 0.52 14.12%
DPS 0.49 0.00 0.00 0.00 0.37 0.36 0.26 11.12%
NAPS 0.3117 0.3165 0.2315 0.2118 0.2117 0.2037 0.1746 10.13%
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 1.46 1.95 1.25 0.78 1.50 2.13 1.40 0.70%
P/EPS 12.20 -15.92 27.51 66.67 80.41 37.04 20.46 -8.24%
EY 8.20 -6.28 3.63 1.50 1.24 2.70 4.89 8.98%
DY 3.51 0.00 0.00 0.00 3.21 2.78 2.50 5.81%
P/NAPS 0.45 0.57 0.53 0.38 0.54 0.64 0.61 -4.93%
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 1.46 1.95 1.43 0.92 1.31 3.12 1.62 -1.71%
P/EPS 12.20 -15.92 31.49 79.01 70.10 54.32 23.79 -10.52%
EY 8.20 -6.28 3.18 1.27 1.43 1.84 4.20 11.78%
DY 3.51 0.00 0.00 0.00 3.68 1.89 2.15 8.50%
P/NAPS 0.45 0.57 0.61 0.44 0.47 0.94 0.70 -7.09%

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