[GADANG] YoY TTM Result on 30-Nov-2009 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 35.78%
YoY- -12.25%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 308,825 256,095 343,306 245,945 219,041 178,223 230,312 5.00%
PBT 32,144 2,509 14,159 11,550 9,715 18,146 20,403 7.86%
Tax -7,637 -4,560 -3,601 -5,460 -3,250 -5,937 -5,918 4.33%
NP 24,507 -2,051 10,558 6,090 6,465 12,209 14,485 9.15%
-
NP to SH 24,917 -2,610 10,552 5,867 6,686 11,825 14,360 9.61%
-
Tax Rate 23.76% 181.75% 25.43% 47.27% 33.45% 32.72% 29.01% -
Total Cost 284,318 258,146 332,748 239,855 212,576 166,014 215,827 4.69%
-
Net Worth 261,809 242,257 237,112 177,030 173,256 169,791 149,379 9.79%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 3,931 - - - 2,943 2,913 2,119 10.83%
Div Payout % 15.78% - - - 44.02% 24.64% 14.76% -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 261,809 242,257 237,112 177,030 173,256 169,791 149,379 9.79%
NOSH 196,848 198,571 194,354 118,020 117,861 117,910 105,943 10.86%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 7.94% -0.80% 3.08% 2.48% 2.95% 6.85% 6.29% -
ROE 9.52% -1.08% 4.45% 3.31% 3.86% 6.96% 9.61% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 156.88 128.97 176.64 208.39 185.85 151.15 217.39 -5.28%
EPS 12.66 -1.31 5.43 4.97 5.67 10.03 13.55 -1.12%
DPS 2.00 0.00 0.00 0.00 2.50 2.47 2.00 0.00%
NAPS 1.33 1.22 1.22 1.50 1.47 1.44 1.41 -0.96%
Adjusted Per Share Value based on latest NOSH - 118,020
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 38.56 31.98 42.87 30.71 27.35 22.25 28.76 5.00%
EPS 3.11 -0.33 1.32 0.73 0.83 1.48 1.79 9.63%
DPS 0.49 0.00 0.00 0.00 0.37 0.36 0.26 11.12%
NAPS 0.3269 0.3025 0.2961 0.221 0.2163 0.212 0.1865 9.79%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.61 0.62 0.69 0.80 0.52 1.00 1.07 -
P/RPS 0.39 0.48 0.39 0.38 0.28 0.66 0.49 -3.72%
P/EPS 4.82 -47.17 12.71 16.09 9.17 9.97 7.89 -7.87%
EY 20.75 -2.12 7.87 6.21 10.91 10.03 12.67 8.56%
DY 3.28 0.00 0.00 0.00 4.81 2.47 1.87 9.80%
P/NAPS 0.46 0.51 0.57 0.53 0.35 0.69 0.76 -8.02%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 29/01/13 19/01/12 27/01/11 28/01/10 21/01/09 29/01/08 25/01/07 -
Price 0.59 0.60 0.80 1.10 0.49 0.90 1.09 -
P/RPS 0.38 0.47 0.45 0.53 0.26 0.60 0.50 -4.46%
P/EPS 4.66 -45.65 14.74 22.13 8.64 8.97 8.04 -8.68%
EY 21.45 -2.19 6.79 4.52 11.58 11.14 12.44 9.49%
DY 3.39 0.00 0.00 0.00 5.10 2.75 1.83 10.81%
P/NAPS 0.44 0.49 0.66 0.73 0.33 0.62 0.77 -8.89%

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