[GADANG] YoY Annual (Unaudited) Result on 31-May-2011 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
YoY- -129.62%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 544,946 356,466 246,347 350,486 270,454 246,693 171,873 21.19%
PBT 63,085 32,472 17,918 -1,197 19,064 9,694 11,413 32.95%
Tax -18,707 -11,809 -4,183 -2,978 -5,225 -6,149 -3,793 30.45%
NP 44,378 20,663 13,735 -4,175 13,839 3,545 7,620 34.11%
-
NP to SH 43,225 20,470 14,451 -4,404 14,867 3,030 7,516 33.83%
-
Tax Rate 29.65% 36.37% 23.35% - 27.41% 63.43% 33.23% -
Total Cost 500,568 335,803 232,612 354,661 256,615 243,148 164,253 20.39%
-
Net Worth 299,033 263,559 245,722 209,657 188,840 171,265 169,434 9.92%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 7,869 5,900 3,931 - - - 2,941 17.81%
Div Payout % 18.21% 28.83% 27.21% - - - 39.14% -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 299,033 263,559 245,722 209,657 188,840 171,265 169,434 9.92%
NOSH 196,732 196,686 196,578 176,182 118,025 118,113 117,662 8.94%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 8.14% 5.80% 5.58% -1.19% 5.12% 1.44% 4.43% -
ROE 14.45% 7.77% 5.88% -2.10% 7.87% 1.77% 4.44% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 277.00 181.24 125.32 198.93 229.15 208.86 146.07 11.24%
EPS 21.98 10.41 7.35 -2.24 12.64 2.57 6.39 22.85%
DPS 4.00 3.00 2.00 0.00 0.00 0.00 2.50 8.14%
NAPS 1.52 1.34 1.25 1.19 1.60 1.45 1.44 0.90%
Adjusted Per Share Value based on latest NOSH - 211,218
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 74.85 48.96 33.84 48.14 37.15 33.88 23.61 21.19%
EPS 5.94 2.81 1.98 -0.60 2.04 0.42 1.03 33.89%
DPS 1.08 0.81 0.54 0.00 0.00 0.00 0.40 17.99%
NAPS 0.4107 0.362 0.3375 0.288 0.2594 0.2352 0.2327 9.92%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 1.66 0.915 0.57 0.68 0.83 0.54 0.78 -
P/RPS 0.60 0.50 0.45 0.34 0.36 0.26 0.53 2.08%
P/EPS 7.56 8.79 7.75 -27.20 6.59 21.05 12.21 -7.67%
EY 13.24 11.37 12.90 -3.68 15.18 4.75 8.19 8.33%
DY 2.41 3.28 3.51 0.00 0.00 0.00 3.21 -4.66%
P/NAPS 1.09 0.68 0.46 0.57 0.52 0.37 0.54 12.41%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 24/07/14 25/07/13 26/07/12 29/07/11 29/07/10 30/07/09 29/07/08 -
Price 2.01 1.00 0.57 0.68 0.95 0.64 0.68 -
P/RPS 0.73 0.55 0.45 0.34 0.41 0.31 0.47 7.61%
P/EPS 9.15 9.61 7.75 -27.20 7.54 24.95 10.65 -2.49%
EY 10.93 10.41 12.90 -3.68 13.26 4.01 9.39 2.56%
DY 1.99 3.00 3.51 0.00 0.00 0.00 3.68 -9.73%
P/NAPS 1.32 0.75 0.46 0.57 0.59 0.44 0.47 18.77%

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