[GADANG] QoQ TTM 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- 30.15%
YoY- -39.84%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 260,896 264,463 245,945 250,555 245,101 224,347 219,041 12.37%
PBT 19,669 20,281 11,550 8,903 8,592 5,496 9,715 60.10%
Tax -5,196 -7,539 -5,460 -4,506 -4,646 -2,283 -3,250 36.76%
NP 14,473 12,742 6,090 4,397 3,946 3,213 6,465 71.21%
-
NP to SH 15,011 12,402 5,867 4,321 3,320 3,508 6,686 71.54%
-
Tax Rate 26.42% 37.17% 47.27% 50.61% 54.07% 41.54% 33.45% -
Total Cost 246,423 251,721 239,855 246,158 241,155 221,134 212,576 10.36%
-
Net Worth 185,435 181,973 177,030 118,159 169,600 169,052 173,256 4.63%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - 2,943 2,943 -
Div Payout % - - - - - 83.90% 44.02% -
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 185,435 181,973 177,030 118,159 169,600 169,052 173,256 4.63%
NOSH 118,111 118,164 118,020 118,159 117,777 118,218 117,861 0.14%
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 5.55% 4.82% 2.48% 1.75% 1.61% 1.43% 2.95% -
ROE 8.09% 6.82% 3.31% 3.66% 1.96% 2.08% 3.86% -
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 220.89 223.81 208.39 212.05 208.10 189.77 185.85 12.21%
EPS 12.71 10.50 4.97 3.66 2.82 2.97 5.67 71.36%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 1.57 1.54 1.50 1.00 1.44 1.43 1.47 4.48%
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 35.83 36.32 33.78 34.41 33.66 30.81 30.09 12.35%
EPS 2.06 1.70 0.81 0.59 0.46 0.48 0.92 71.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.40 0.40 -
NAPS 0.2547 0.2499 0.2432 0.1623 0.2329 0.2322 0.238 4.62%
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 0.38 0.42 0.38 0.30 0.26 0.26 0.28 22.60%
P/EPS 6.53 8.96 16.09 17.23 19.16 16.85 9.17 -20.27%
EY 15.31 11.17 6.21 5.80 5.22 5.93 10.91 25.36%
DY 0.00 0.00 0.00 0.00 0.00 5.00 4.81 -
P/NAPS 0.53 0.61 0.53 0.63 0.38 0.35 0.35 31.90%
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 0.43 0.41 0.53 0.30 0.31 0.30 0.26 39.89%
P/EPS 7.47 8.77 22.13 17.50 22.70 19.21 8.64 -9.25%
EY 13.38 11.41 4.52 5.71 4.40 5.21 11.58 10.12%
DY 0.00 0.00 0.00 0.00 0.00 4.39 5.10 -
P/NAPS 0.61 0.60 0.73 0.64 0.44 0.40 0.33 50.67%

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