[GADANG] QoQ TTM Result on 30-Nov-2009 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 35.78%
YoY- -12.25%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 285,119 260,896 264,463 245,945 250,555 245,101 224,347 17.27%
PBT 23,295 19,669 20,281 11,550 8,903 8,592 5,496 161.21%
Tax -6,096 -5,196 -7,539 -5,460 -4,506 -4,646 -2,283 92.12%
NP 17,199 14,473 12,742 6,090 4,397 3,946 3,213 205.07%
-
NP to SH 17,147 15,011 12,402 5,867 4,321 3,320 3,508 187.18%
-
Tax Rate 26.17% 26.42% 37.17% 47.27% 50.61% 54.07% 41.54% -
Total Cost 267,920 246,423 251,721 239,855 246,158 241,155 221,134 13.60%
-
Net Worth 117,955 185,435 181,973 177,030 118,159 169,600 169,052 -21.28%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - 2,943 -
Div Payout % - - - - - - 83.90% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 117,955 185,435 181,973 177,030 118,159 169,600 169,052 -21.28%
NOSH 117,955 118,111 118,164 118,020 118,159 117,777 118,218 -0.14%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 6.03% 5.55% 4.82% 2.48% 1.75% 1.61% 1.43% -
ROE 14.54% 8.09% 6.82% 3.31% 3.66% 1.96% 2.08% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 241.72 220.89 223.81 208.39 212.05 208.10 189.77 17.45%
EPS 14.54 12.71 10.50 4.97 3.66 2.82 2.97 187.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.00 1.57 1.54 1.50 1.00 1.44 1.43 -21.16%
Adjusted Per Share Value based on latest NOSH - 118,020
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 39.16 35.83 36.32 33.78 34.41 33.66 30.81 17.28%
EPS 2.36 2.06 1.70 0.81 0.59 0.46 0.48 188.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.162 0.2547 0.2499 0.2432 0.1623 0.2329 0.2322 -21.28%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.81 0.83 0.94 0.80 0.63 0.54 0.50 -
P/RPS 0.34 0.38 0.42 0.38 0.30 0.26 0.26 19.52%
P/EPS 5.57 6.53 8.96 16.09 17.23 19.16 16.85 -52.09%
EY 17.95 15.31 11.17 6.21 5.80 5.22 5.93 108.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.81 0.53 0.61 0.53 0.63 0.38 0.35 74.69%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 28/10/10 29/07/10 29/04/10 28/01/10 29/10/09 30/07/09 23/04/09 -
Price 0.72 0.95 0.92 1.10 0.64 0.64 0.57 -
P/RPS 0.30 0.43 0.41 0.53 0.30 0.31 0.30 0.00%
P/EPS 4.95 7.47 8.77 22.13 17.50 22.70 19.21 -59.40%
EY 20.19 13.38 11.41 4.52 5.71 4.40 5.21 146.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.39 -
P/NAPS 0.72 0.61 0.60 0.73 0.64 0.44 0.40 47.81%

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