[GADANG] YoY TTM Result on 31-Aug-2011 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -56.61%
YoY- -140.22%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 564,853 422,649 222,283 339,185 285,119 250,555 186,686 20.25%
PBT 65,896 38,661 17,009 -4,283 23,295 8,903 10,704 35.36%
Tax -19,545 -13,333 -3,431 -2,303 -6,096 -4,506 -3,615 32.46%
NP 46,351 25,328 13,578 -6,586 17,199 4,397 7,089 36.72%
-
NP to SH 45,625 25,080 13,785 -6,897 17,147 4,321 7,182 36.07%
-
Tax Rate 29.66% 34.49% 20.17% - 26.17% 50.61% 33.77% -
Total Cost 518,502 397,321 208,705 345,771 267,920 246,158 179,597 19.31%
-
Net Worth 339,525 269,357 252,699 238,489 117,955 118,159 172,293 11.96%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 7,861 5,917 3,931 - - - 2,943 17.78%
Div Payout % 17.23% 23.59% 28.52% - - - 40.98% -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 339,525 269,357 252,699 238,489 117,955 118,159 172,293 11.96%
NOSH 216,258 196,611 197,421 197,098 117,955 118,159 118,009 10.61%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 8.21% 5.99% 6.11% -1.94% 6.03% 1.75% 3.80% -
ROE 13.44% 9.31% 5.46% -2.89% 14.54% 3.66% 4.17% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 261.19 214.97 112.59 172.09 241.72 212.05 158.20 8.71%
EPS 21.10 12.76 6.98 -3.50 14.54 3.66 6.09 22.99%
DPS 3.64 3.00 2.00 0.00 0.00 0.00 2.50 6.45%
NAPS 1.57 1.37 1.28 1.21 1.00 1.00 1.46 1.21%
Adjusted Per Share Value based on latest NOSH - 197,098
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 70.53 52.77 27.76 42.35 35.60 31.29 23.31 20.25%
EPS 5.70 3.13 1.72 -0.86 2.14 0.54 0.90 36.00%
DPS 0.98 0.74 0.49 0.00 0.00 0.00 0.37 17.61%
NAPS 0.4239 0.3363 0.3155 0.2978 0.1473 0.1475 0.2151 11.96%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 1.77 0.84 0.57 0.62 0.81 0.63 0.71 -
P/RPS 0.68 0.39 0.51 0.36 0.34 0.30 0.45 7.11%
P/EPS 8.39 6.59 8.16 -17.72 5.57 17.23 11.67 -5.34%
EY 11.92 15.19 12.25 -5.64 17.95 5.80 8.57 5.65%
DY 2.05 3.57 3.51 0.00 0.00 0.00 3.52 -8.61%
P/NAPS 1.13 0.61 0.45 0.51 0.81 0.63 0.49 14.93%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 28/10/14 24/10/13 29/10/12 27/10/11 28/10/10 29/10/09 31/10/08 -
Price 1.49 0.955 0.68 0.62 0.72 0.64 0.54 -
P/RPS 0.57 0.44 0.60 0.36 0.30 0.30 0.34 8.98%
P/EPS 7.06 7.49 9.74 -17.72 4.95 17.50 8.87 -3.73%
EY 14.16 13.36 10.27 -5.64 20.19 5.71 11.27 3.87%
DY 2.44 3.14 2.94 0.00 0.00 0.00 4.63 -10.12%
P/NAPS 0.95 0.70 0.53 0.51 0.72 0.64 0.37 17.00%

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