[GADANG] QoQ Annualized Quarter 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- -32.62%
YoY- 71.37%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 189,072 246,347 226,424 217,604 285,328 350,486 369,304 -35.87%
PBT 14,832 17,918 12,082 14,358 18,468 -1,197 8,996 39.35%
Tax -2,816 -4,183 -4,481 -5,194 -5,284 -2,978 -2,526 7.47%
NP 12,016 13,735 7,601 9,164 13,184 -4,175 6,469 50.82%
-
NP to SH 10,108 14,451 7,020 8,606 12,772 -4,404 6,157 38.95%
-
Tax Rate 18.99% 23.35% 37.09% 36.17% 28.61% - 28.08% -
Total Cost 177,056 232,612 218,822 208,440 272,144 354,661 362,834 -37.88%
-
Net Worth 252,699 245,722 239,675 239,821 238,489 209,657 219,808 9.69%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - 3,931 - - - - - -
Div Payout % - 27.21% - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 252,699 245,722 239,675 239,821 238,489 209,657 219,808 9.69%
NOSH 197,421 196,578 196,455 196,575 197,098 176,182 178,706 6.83%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 6.36% 5.58% 3.36% 4.21% 4.62% -1.19% 1.75% -
ROE 4.00% 5.88% 2.93% 3.59% 5.36% -2.10% 2.80% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 95.77 125.32 115.25 110.70 144.76 198.93 206.65 -39.97%
EPS 5.12 7.35 3.57 4.38 6.48 -2.24 3.81 21.66%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.25 1.22 1.22 1.21 1.19 1.23 2.67%
Adjusted Per Share Value based on latest NOSH - 198,571
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 25.97 33.84 31.10 29.89 39.19 48.14 50.72 -35.86%
EPS 1.39 1.98 0.96 1.18 1.75 -0.60 0.85 38.59%
DPS 0.00 0.54 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3471 0.3375 0.3292 0.3294 0.3276 0.288 0.3019 9.70%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.57 0.57 0.60 0.62 0.62 0.68 0.71 -
P/RPS 0.60 0.45 0.52 0.56 0.43 0.34 0.34 45.78%
P/EPS 11.13 7.75 16.79 14.16 9.57 -27.20 20.61 -33.56%
EY 8.98 12.90 5.96 7.06 10.45 -3.68 4.85 50.50%
DY 0.00 3.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.49 0.51 0.51 0.57 0.58 -15.49%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 29/10/12 26/07/12 26/04/12 19/01/12 27/10/11 29/07/11 28/04/11 -
Price 0.68 0.57 0.55 0.60 0.62 0.68 0.70 -
P/RPS 0.71 0.45 0.48 0.54 0.43 0.34 0.34 63.01%
P/EPS 13.28 7.75 15.39 13.70 9.57 -27.20 20.32 -24.59%
EY 7.53 12.90 6.50 7.30 10.45 -3.68 4.92 32.63%
DY 0.00 3.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.45 0.49 0.51 0.57 0.57 -4.71%

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