[GADANG] QoQ Cumulative 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- 174.47%
YoY- 428.13%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 259,146 171,281 47,268 246,347 169,818 108,802 71,332 136.50%
PBT 26,557 21,406 3,708 17,918 9,062 7,179 4,617 221.37%
Tax -7,552 -6,077 -704 -4,183 -3,361 -2,597 -1,321 220.06%
NP 19,005 15,329 3,004 13,735 5,701 4,582 3,296 221.89%
-
NP to SH 18,386 14,771 2,527 14,451 5,265 4,303 3,193 221.60%
-
Tax Rate 28.44% 28.39% 18.99% 23.35% 37.09% 36.17% 28.61% -
Total Cost 240,141 155,952 44,264 232,612 164,117 104,220 68,036 131.99%
-
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 6.93% 5.65% 1.00% 5.88% 2.20% 1.79% 1.34% -
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 131.79 87.08 23.94 125.32 86.44 55.35 36.19 136.88%
EPS 9.35 7.51 1.28 7.35 2.68 2.19 1.62 222.10%
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 35.59 23.53 6.49 33.84 23.32 14.94 9.80 136.45%
EPS 2.53 2.03 0.35 1.98 0.72 0.59 0.44 221.29%
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 0.46 0.70 2.38 0.45 0.69 1.12 1.71 -58.36%
P/EPS 6.52 8.12 44.53 7.75 22.39 28.32 38.27 -69.30%
EY 15.33 12.31 2.25 12.90 4.47 3.53 2.61 225.88%
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 0.49 0.68 2.84 0.45 0.64 1.08 1.71 -56.56%
P/EPS 6.84 7.86 53.13 7.75 20.52 27.41 38.27 -68.30%
EY 14.61 12.73 1.88 12.90 4.87 3.65 2.61 215.59%
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