[GADANG] QoQ Annualized Quarter Result on 31-May-2012 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 105.85%
YoY- 428.13%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 345,528 342,562 189,072 246,347 226,424 217,604 285,328 13.62%
PBT 35,409 42,812 14,832 17,918 12,082 14,358 18,468 54.39%
Tax -10,069 -12,154 -2,816 -4,183 -4,481 -5,194 -5,284 53.76%
NP 25,340 30,658 12,016 13,735 7,601 9,164 13,184 54.64%
-
NP to SH 24,514 29,542 10,108 14,451 7,020 8,606 12,772 54.50%
-
Tax Rate 28.44% 28.39% 18.99% 23.35% 37.09% 36.17% 28.61% -
Total Cost 320,188 311,904 177,056 232,612 218,822 208,440 272,144 11.45%
-
Net Worth 265,466 261,590 252,699 245,722 239,675 239,821 238,489 7.41%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - 3,931 - - - -
Div Payout % - - - 27.21% - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 265,466 261,590 252,699 245,722 239,675 239,821 238,489 7.41%
NOSH 196,641 196,684 197,421 196,578 196,455 196,575 197,098 -0.15%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 7.33% 8.95% 6.36% 5.58% 3.36% 4.21% 4.62% -
ROE 9.23% 11.29% 4.00% 5.88% 2.93% 3.59% 5.36% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 175.71 174.17 95.77 125.32 115.25 110.70 144.76 13.80%
EPS 12.47 15.02 5.12 7.35 3.57 4.38 6.48 54.77%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.35 1.33 1.28 1.25 1.22 1.22 1.21 7.57%
Adjusted Per Share Value based on latest NOSH - 196,551
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 47.46 47.05 25.97 33.84 31.10 29.89 39.19 13.62%
EPS 3.37 4.06 1.39 1.98 0.96 1.18 1.75 54.84%
DPS 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
NAPS 0.3646 0.3593 0.3471 0.3375 0.3292 0.3294 0.3276 7.40%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.61 0.61 0.57 0.57 0.60 0.62 0.62 -
P/RPS 0.35 0.35 0.60 0.45 0.52 0.56 0.43 -12.83%
P/EPS 4.89 4.06 11.13 7.75 16.79 14.16 9.57 -36.11%
EY 20.44 24.62 8.98 12.90 5.96 7.06 10.45 56.46%
DY 0.00 0.00 0.00 3.51 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.45 0.46 0.49 0.51 0.51 -8.01%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 24/04/13 29/01/13 29/10/12 26/07/12 26/04/12 19/01/12 27/10/11 -
Price 0.64 0.59 0.68 0.57 0.55 0.60 0.62 -
P/RPS 0.36 0.34 0.71 0.45 0.48 0.54 0.43 -11.18%
P/EPS 5.13 3.93 13.28 7.75 15.39 13.70 9.57 -34.03%
EY 19.48 25.46 7.53 12.90 6.50 7.30 10.45 51.52%
DY 0.00 0.00 0.00 3.51 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.53 0.46 0.45 0.49 0.51 -5.30%

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