[GADANG] YoY TTM Result on 30-Nov-2011 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
19-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 62.16%
YoY- -124.73%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 538,426 439,659 308,825 256,095 343,306 245,945 219,041 16.16%
PBT 65,704 33,643 32,144 2,509 14,159 11,550 9,715 37.49%
Tax -19,389 -11,914 -7,637 -4,560 -3,601 -5,460 -3,250 34.65%
NP 46,315 21,729 24,507 -2,051 10,558 6,090 6,465 38.82%
-
NP to SH 45,866 21,106 24,917 -2,610 10,552 5,867 6,686 37.82%
-
Tax Rate 29.51% 35.41% 23.76% 181.75% 25.43% 47.27% 33.45% -
Total Cost 492,111 417,930 284,318 258,146 332,748 239,855 212,576 15.00%
-
Net Worth 340,006 269,759 261,809 242,257 237,112 177,030 173,256 11.88%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div 7,861 5,917 3,931 - - - 2,943 17.78%
Div Payout % 17.14% 28.04% 15.78% - - - 44.02% -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 340,006 269,759 261,809 242,257 237,112 177,030 173,256 11.88%
NOSH 216,564 196,904 196,848 198,571 194,354 118,020 117,861 10.66%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 8.60% 4.94% 7.94% -0.80% 3.08% 2.48% 2.95% -
ROE 13.49% 7.82% 9.52% -1.08% 4.45% 3.31% 3.86% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 248.62 223.29 156.88 128.97 176.64 208.39 185.85 4.96%
EPS 21.18 10.72 12.66 -1.31 5.43 4.97 5.67 24.55%
DPS 3.63 3.00 2.00 0.00 0.00 0.00 2.50 6.40%
NAPS 1.57 1.37 1.33 1.22 1.22 1.50 1.47 1.10%
Adjusted Per Share Value based on latest NOSH - 198,571
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 67.23 54.90 38.56 31.98 42.87 30.71 27.35 16.16%
EPS 5.73 2.64 3.11 -0.33 1.32 0.73 0.83 37.96%
DPS 0.98 0.74 0.49 0.00 0.00 0.00 0.37 17.61%
NAPS 0.4245 0.3368 0.3269 0.3025 0.2961 0.221 0.2163 11.88%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 1.56 1.00 0.61 0.62 0.69 0.80 0.52 -
P/RPS 0.63 0.45 0.39 0.48 0.39 0.38 0.28 14.46%
P/EPS 7.37 9.33 4.82 -47.17 12.71 16.09 9.17 -3.57%
EY 13.58 10.72 20.75 -2.12 7.87 6.21 10.91 3.71%
DY 2.33 3.00 3.28 0.00 0.00 0.00 4.81 -11.37%
P/NAPS 0.99 0.73 0.46 0.51 0.57 0.53 0.35 18.91%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 16/01/15 23/01/14 29/01/13 19/01/12 27/01/11 28/01/10 21/01/09 -
Price 1.45 1.15 0.59 0.60 0.80 1.10 0.49 -
P/RPS 0.58 0.52 0.38 0.47 0.45 0.53 0.26 14.30%
P/EPS 6.85 10.73 4.66 -45.65 14.74 22.13 8.64 -3.79%
EY 14.61 9.32 21.45 -2.19 6.79 4.52 11.58 3.94%
DY 2.50 2.61 3.39 0.00 0.00 0.00 5.10 -11.19%
P/NAPS 0.92 0.84 0.44 0.49 0.66 0.73 0.33 18.62%

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