[GADANG] YoY TTM Result on 29-Feb-2012 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -43.95%
YoY- -145.92%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 560,637 499,272 335,675 243,326 355,286 264,463 224,347 16.48%
PBT 64,595 56,456 35,414 1,117 11,353 20,281 5,496 50.75%
Tax -20,573 -19,628 -8,375 -4,309 -2,978 -7,539 -2,283 44.23%
NP 44,022 36,828 27,039 -3,192 8,375 12,742 3,213 54.65%
-
NP to SH 42,807 36,718 27,572 -3,757 8,181 12,402 3,508 51.70%
-
Tax Rate 31.85% 34.77% 23.65% 385.77% 26.23% 37.17% 41.54% -
Total Cost 516,615 462,444 308,636 246,518 346,911 251,721 221,134 15.18%
-
Net Worth 357,124 290,960 265,230 239,020 266,806 181,973 169,052 13.26%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 7,861 5,917 3,931 - - - 2,943 17.78%
Div Payout % 18.37% 16.11% 14.26% - - - 83.90% -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 357,124 290,960 265,230 239,020 266,806 181,973 169,052 13.26%
NOSH 216,439 196,595 196,467 195,918 216,915 118,164 118,218 10.60%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 7.85% 7.38% 8.06% -1.31% 2.36% 4.82% 1.43% -
ROE 11.99% 12.62% 10.40% -1.57% 3.07% 6.82% 2.08% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 259.03 253.96 170.86 124.20 163.79 223.81 189.77 5.31%
EPS 19.78 18.68 14.03 -1.92 3.77 10.50 2.97 37.14%
DPS 3.63 3.00 2.00 0.00 0.00 0.00 2.50 6.40%
NAPS 1.65 1.48 1.35 1.22 1.23 1.54 1.43 2.41%
Adjusted Per Share Value based on latest NOSH - 195,918
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 70.00 62.34 41.91 30.38 44.36 33.02 28.01 16.48%
EPS 5.35 4.58 3.44 -0.47 1.02 1.55 0.44 51.61%
DPS 0.98 0.74 0.49 0.00 0.00 0.00 0.37 17.61%
NAPS 0.4459 0.3633 0.3312 0.2985 0.3331 0.2272 0.2111 13.26%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 1.52 1.18 0.61 0.60 0.71 0.94 0.50 -
P/RPS 0.59 0.46 0.36 0.48 0.43 0.42 0.26 14.62%
P/EPS 7.69 6.32 4.35 -31.29 18.83 8.96 16.85 -12.25%
EY 13.01 15.83 23.01 -3.20 5.31 11.17 5.93 13.98%
DY 2.39 2.54 3.28 0.00 0.00 0.00 5.00 -11.57%
P/NAPS 0.92 0.80 0.45 0.49 0.58 0.61 0.35 17.46%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 23/04/15 24/04/14 24/04/13 26/04/12 28/04/11 29/04/10 23/04/09 -
Price 1.53 1.89 0.64 0.55 0.70 0.92 0.57 -
P/RPS 0.59 0.74 0.37 0.44 0.43 0.41 0.30 11.92%
P/EPS 7.74 10.12 4.56 -28.68 18.56 8.77 19.21 -14.05%
EY 12.93 9.88 21.93 -3.49 5.39 11.41 5.21 16.34%
DY 2.37 1.59 3.13 0.00 0.00 0.00 4.39 -9.75%
P/NAPS 0.93 1.28 0.47 0.45 0.57 0.60 0.40 15.09%

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