[GADANG] QoQ Annualized Quarter Result on 31-Aug-2009 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- 368.65%
YoY- 39.27%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 270,454 243,450 241,568 233,640 246,693 217,634 239,880 8.33%
PBT 19,064 20,084 17,968 16,308 9,694 4,498 12,052 35.79%
Tax -5,225 -5,484 -5,004 -4,384 -6,149 -1,626 -3,376 33.83%
NP 13,839 14,600 12,964 11,924 3,545 2,872 8,676 36.55%
-
NP to SH 14,867 15,264 13,940 14,200 3,030 3,153 8,844 41.42%
-
Tax Rate 27.41% 27.31% 27.85% 26.88% 63.43% 36.15% 28.01% -
Total Cost 256,615 228,850 228,604 221,716 243,148 214,762 231,204 7.20%
-
Net Worth 188,840 181,719 177,139 118,159 171,265 169,097 173,342 5.88%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 188,840 181,719 177,139 118,159 171,265 169,097 173,342 5.88%
NOSH 118,025 118,000 118,092 118,159 118,113 118,249 117,920 0.05%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 5.12% 6.00% 5.37% 5.10% 1.44% 1.32% 3.62% -
ROE 7.87% 8.40% 7.87% 12.02% 1.77% 1.86% 5.10% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 229.15 206.31 204.56 197.73 208.86 184.05 203.43 8.26%
EPS 12.64 13.20 12.48 12.04 2.57 2.67 7.50 41.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.54 1.50 1.00 1.45 1.43 1.47 5.81%
Adjusted Per Share Value based on latest NOSH - 118,159
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 33.77 30.40 30.16 29.17 30.80 27.17 29.95 8.33%
EPS 1.86 1.91 1.74 1.77 0.38 0.39 1.10 41.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2358 0.2269 0.2212 0.1475 0.2138 0.2111 0.2164 5.89%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.83 0.94 0.80 0.63 0.54 0.50 0.52 -
P/RPS 0.36 0.46 0.39 0.32 0.26 0.27 0.26 24.25%
P/EPS 6.59 7.27 6.78 5.24 21.05 18.75 6.93 -3.30%
EY 15.18 13.76 14.76 19.08 4.75 5.33 14.42 3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.53 0.63 0.37 0.35 0.35 30.23%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 29/07/10 29/04/10 28/01/10 29/10/09 30/07/09 23/04/09 21/01/09 -
Price 0.95 0.92 1.10 0.64 0.64 0.57 0.49 -
P/RPS 0.41 0.45 0.54 0.32 0.31 0.31 0.24 42.95%
P/EPS 7.54 7.11 9.32 5.33 24.95 21.37 6.53 10.07%
EY 13.26 14.06 10.73 18.78 4.01 4.68 15.31 -9.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.73 0.64 0.44 0.40 0.33 47.35%

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