Highlights

[GADANG] YoY Quarter Result on 2012-02-29 [#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 -     -13.67%    YoY -     -54.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 169,689 147,478 87,865 61,015 73,784 61,804 43,286 25.56%
  YoY % 15.06% 67.85% 44.01% -17.31% 19.38% 42.78% -
  Horiz. % 392.02% 340.71% 202.99% 140.96% 170.46% 142.78% 100.00%
PBT 26,855 27,964 5,151 1,881 3,273 6,079 -2,652 -
  YoY % -3.97% 442.88% 173.84% -42.53% -46.16% 329.22% -
  Horiz. % -1,012.63% -1,054.45% -194.23% -70.93% -123.42% -229.22% 100.00%
Tax -10,373 -9,189 -1,475 -737 -988 -1,611 468 -
  YoY % -12.88% -522.98% -100.14% 25.40% 38.67% -444.23% -
  Horiz. % -2,216.45% -1,963.46% -315.17% -157.48% -211.11% -344.23% 100.00%
NP 16,482 18,775 3,676 1,144 2,285 4,468 -2,184 -
  YoY % -12.21% 410.75% 221.33% -49.93% -48.86% 304.58% -
  Horiz. % -754.67% -859.66% -168.32% -52.38% -104.62% -204.58% 100.00%
NP to SH 16,168 19,227 3,615 960 2,107 4,478 -2,057 -
  YoY % -15.91% 431.87% 276.56% -54.44% -52.95% 317.70% -
  Horiz. % -786.00% -934.71% -175.74% -46.67% -102.43% -217.70% 100.00%
Tax Rate 38.63 % 32.86 % 28.64 % 39.18 % 30.19 % 26.50 % - % -
  YoY % 17.56% 14.73% -26.90% 29.78% 13.92% 0.00% -
  Horiz. % 145.77% 124.00% 108.08% 147.85% 113.92% 100.00% -
Total Cost 153,207 128,703 84,189 59,871 71,499 57,336 45,470 22.43%
  YoY % 19.04% 52.87% 40.62% -16.26% 24.70% 26.10% -
  Horiz. % 336.94% 283.05% 185.15% 131.67% 157.24% 126.10% 100.00%
Net Worth 357,124 290,960 265,230 239,020 266,806 181,973 169,052 13.27%
  YoY % 22.74% 9.70% 10.97% -10.41% 46.62% 7.64% -
  Horiz. % 211.25% 172.11% 156.89% 141.39% 157.82% 107.64% 100.00%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 13.27%
  YoY % 22.74% 9.70% 10.97% -10.41% 46.62% 7.64% -
  Horiz. % 211.25% 172.11% 156.89% 141.39% 157.82% 107.64% 100.00%
NOSH 216,439 196,595 196,467 195,918 216,915 118,164 118,218 10.60%
  YoY % 10.09% 0.07% 0.28% -9.68% 83.57% -0.05% -
  Horiz. % 183.08% 166.30% 166.19% 165.73% 183.49% 99.95% 100.00%
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 9.71 % 12.73 % 4.18 % 1.87 % 3.10 % 7.23 % -5.05 % -
  YoY % -23.72% 204.55% 123.53% -39.68% -57.12% 243.17% -
  Horiz. % -192.28% -252.08% -82.77% -37.03% -61.39% -143.17% 100.00%
ROE 4.53 % 6.61 % 1.36 % 0.40 % 0.79 % 2.46 % -1.22 % -
  YoY % -31.47% 386.03% 240.00% -49.37% -67.89% 301.64% -
  Horiz. % -371.31% -541.80% -111.48% -32.79% -64.75% -201.64% 100.00%
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 78.40 75.02 44.72 31.14 34.02 52.30 36.62 13.52%
  YoY % 4.51% 67.75% 43.61% -8.47% -34.95% 42.82% -
  Horiz. % 214.09% 204.86% 122.12% 85.04% 92.90% 142.82% 100.00%
EPS 7.47 9.78 1.84 0.49 1.07 3.65 -1.74 -
  YoY % -23.62% 431.52% 275.51% -54.21% -70.68% 309.77% -
  Horiz. % -429.31% -562.07% -105.75% -28.16% -61.49% -209.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6500 1.4800 1.3500 1.2200 1.2300 1.5400 1.4300 2.41%
  YoY % 11.49% 9.63% 10.66% -0.81% -20.13% 7.69% -
  Horiz. % 115.38% 103.50% 94.41% 85.31% 86.01% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 661,720
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 25.64 22.29 13.28 9.22 11.15 9.34 6.54 25.56%
  YoY % 15.03% 67.85% 44.03% -17.31% 19.38% 42.81% -
  Horiz. % 392.05% 340.83% 203.06% 140.98% 170.49% 142.81% 100.00%
EPS 2.44 2.91 0.55 0.15 0.32 0.68 -0.31 -
  YoY % -16.15% 429.09% 266.67% -53.12% -52.94% 319.35% -
  Horiz. % -787.10% -938.71% -177.42% -48.39% -103.23% -219.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5397 0.4397 0.4008 0.3612 0.4032 0.2750 0.2555 13.27%
  YoY % 22.74% 9.71% 10.96% -10.42% 46.62% 7.63% -
  Horiz. % 211.23% 172.09% 156.87% 141.37% 157.81% 107.63% 100.00%
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 1.5200 1.1800 0.6100 0.6000 0.7100 0.9400 0.5000 -
P/RPS 1.94 1.57 1.36 1.93 2.09 1.80 1.37 5.97%
  YoY % 23.57% 15.44% -29.53% -7.66% 16.11% 31.39% -
  Horiz. % 141.61% 114.60% 99.27% 140.88% 152.55% 131.39% 100.00%
P/EPS 20.35 12.07 33.15 122.45 73.09 24.80 -28.74 -
  YoY % 68.60% -63.59% -72.93% 67.53% 194.72% 186.29% -
  Horiz. % -70.81% -42.00% -115.34% -426.06% -254.31% -86.29% 100.00%
EY 4.91 8.29 3.02 0.82 1.37 4.03 -3.48 -
  YoY % -40.77% 174.50% 268.29% -40.15% -66.00% 215.80% -
  Horiz. % -141.09% -238.22% -86.78% -23.56% -39.37% -115.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.92 0.80 0.45 0.49 0.58 0.61 0.35 17.47%
  YoY % 15.00% 77.78% -8.16% -15.52% -4.92% 74.29% -
  Horiz. % 262.86% 228.57% 128.57% 140.00% 165.71% 174.29% 100.00%
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 1.5300 1.8900 0.6400 0.5500 0.7000 0.9200 0.5700 -
P/RPS 1.95 2.52 1.43 1.77 2.06 1.76 1.56 3.79%
  YoY % -22.62% 76.22% -19.21% -14.08% 17.05% 12.82% -
  Horiz. % 125.00% 161.54% 91.67% 113.46% 132.05% 112.82% 100.00%
P/EPS 20.48 19.33 34.78 112.24 72.07 24.28 -32.76 -
  YoY % 5.95% -44.42% -69.01% 55.74% 196.83% 174.11% -
  Horiz. % -62.52% -59.00% -106.17% -342.61% -219.99% -74.11% 100.00%
EY 4.88 5.17 2.88 0.89 1.39 4.12 -3.05 -
  YoY % -5.61% 79.51% 223.60% -35.97% -66.26% 235.08% -
  Horiz. % -160.00% -169.51% -94.43% -29.18% -45.57% -135.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.93 1.28 0.47 0.45 0.57 0.60 0.40 15.09%
  YoY % -27.34% 172.34% 4.44% -21.05% -5.00% 50.00% -
  Horiz. % 232.50% 320.00% 117.50% 112.50% 142.50% 150.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

454  254  493  710 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.625+0.025 
 MI 1.54+0.12 
 HSI-C3F 0.48+0.045 
 HSI-C3K 0.38+0.04 
 GSB 0.23+0.045 
 HSI-H4I 0.535-0.05 
 MYEG 1.00+0.02 
 HSI-C3H 0.47+0.045 
 YTL 1.17+0.07 
 IRIS 0.16+0.01 
Partners & Brokers