[GADANG] YoY Quarter Result on 31-May-2012 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 856.88%
YoY- 201.82%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 169,755 142,994 97,320 76,529 73,508 78,308 81,875 12.91%
PBT 32,773 12,544 5,915 8,857 -7,944 4,606 5,218 35.81%
Tax -6,805 -3,335 -4,256 -822 -1,083 -1,083 -3,426 12.11%
NP 25,968 9,209 1,659 8,035 -9,027 3,523 1,792 56.10%
-
NP to SH 25,404 8,591 2,084 9,186 -9,022 3,563 954 72.76%
-
Tax Rate 20.76% 26.59% 71.95% 9.28% - 23.51% 65.66% -
Total Cost 143,787 133,785 95,661 68,494 82,535 74,785 80,083 10.24%
-
Net Worth 216,317 196,539 197,236 249,620 253,462 185,435 169,600 4.13%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 10,815 7,861 5,917 3,931 - - - -
Div Payout % 42.58% 91.51% 283.93% 42.79% - - - -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 216,317 196,539 197,236 249,620 253,462 185,435 169,600 4.13%
NOSH 216,317 196,539 197,236 196,551 211,218 118,111 117,777 10.65%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 15.30% 6.44% 1.70% 10.50% -12.28% 4.50% 2.19% -
ROE 11.74% 4.37% 1.06% 3.68% -3.56% 1.92% 0.56% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 78.48 72.76 49.34 38.94 34.80 66.30 69.52 2.04%
EPS 11.84 4.37 1.06 4.67 -4.59 2.86 0.81 56.33%
DPS 5.00 4.00 3.00 2.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.27 1.20 1.57 1.44 -5.89%
Adjusted Per Share Value based on latest NOSH - 196,551
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 21.20 17.85 12.15 9.56 9.18 9.78 10.22 12.92%
EPS 3.17 1.07 0.26 1.15 -1.13 0.44 0.12 72.53%
DPS 1.35 0.98 0.74 0.49 0.00 0.00 0.00 -
NAPS 0.2701 0.2454 0.2463 0.3117 0.3165 0.2315 0.2118 4.13%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 1.46 1.66 0.915 0.57 0.68 0.83 0.54 -
P/RPS 1.86 2.28 1.85 1.46 1.95 1.25 0.78 15.57%
P/EPS 12.43 37.98 86.60 12.20 -15.92 27.51 66.67 -24.40%
EY 8.04 2.63 1.15 8.20 -6.28 3.63 1.50 32.27%
DY 3.42 2.41 3.28 3.51 0.00 0.00 0.00 -
P/NAPS 1.46 1.66 0.92 0.45 0.57 0.53 0.38 25.13%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 30/07/15 24/07/14 25/07/13 26/07/12 29/07/11 29/07/10 30/07/09 -
Price 1.44 2.01 1.00 0.57 0.68 0.95 0.64 -
P/RPS 1.83 2.76 2.03 1.46 1.95 1.43 0.92 12.13%
P/EPS 12.26 45.98 94.64 12.20 -15.92 31.49 79.01 -26.68%
EY 8.16 2.17 1.06 8.20 -6.28 3.18 1.27 36.32%
DY 3.47 1.99 3.00 3.51 0.00 0.00 0.00 -
P/NAPS 1.44 2.01 1.00 0.45 0.57 0.61 0.44 21.83%

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