[GADANG] YoY Annualized Quarter Result on 28-Feb-2011 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 22.61%
YoY- -59.66%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 535,936 345,528 226,424 369,304 243,450 217,634 148,509 23.83%
PBT 67,388 35,409 12,082 8,996 20,084 4,498 12,756 31.95%
Tax -20,496 -10,069 -4,481 -2,526 -5,484 -1,626 -3,452 34.54%
NP 46,892 25,340 7,601 6,469 14,600 2,872 9,304 30.92%
-
NP to SH 46,178 24,514 7,020 6,157 15,264 3,153 9,081 31.11%
-
Tax Rate 30.41% 28.44% 37.09% 28.08% 27.31% 36.15% 27.06% -
Total Cost 489,044 320,188 218,822 362,834 228,850 214,762 139,205 23.28%
-
Net Worth 291,075 265,466 239,675 219,808 181,719 169,097 168,216 9.56%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 291,075 265,466 239,675 219,808 181,719 169,097 168,216 9.56%
NOSH 196,672 196,641 196,455 178,706 118,000 118,249 117,633 8.93%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 8.75% 7.33% 3.36% 1.75% 6.00% 1.32% 6.26% -
ROE 15.86% 9.23% 2.93% 2.80% 8.40% 1.86% 5.40% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 272.50 175.71 115.25 206.65 206.31 184.05 126.25 13.67%
EPS 23.48 12.47 3.57 3.81 13.20 2.67 7.72 20.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.35 1.22 1.23 1.54 1.43 1.43 0.57%
Adjusted Per Share Value based on latest NOSH - 216,915
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 66.92 43.14 28.27 46.11 30.40 27.17 18.54 23.84%
EPS 5.77 3.06 0.88 0.77 1.91 0.39 1.13 31.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3634 0.3315 0.2993 0.2745 0.2269 0.2111 0.21 9.56%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 1.18 0.61 0.60 0.71 0.94 0.50 0.89 -
P/RPS 0.43 0.35 0.52 0.34 0.46 0.27 0.70 -7.79%
P/EPS 5.03 4.89 16.79 20.61 7.27 18.75 11.53 -12.90%
EY 19.90 20.44 5.96 4.85 13.76 5.33 8.67 14.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.45 0.49 0.58 0.61 0.35 0.62 4.33%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 24/04/14 24/04/13 26/04/12 28/04/11 29/04/10 23/04/09 29/04/08 -
Price 1.89 0.64 0.55 0.70 0.92 0.57 0.80 -
P/RPS 0.69 0.36 0.48 0.34 0.45 0.31 0.63 1.52%
P/EPS 8.05 5.13 15.39 20.32 7.11 21.37 10.36 -4.11%
EY 12.42 19.48 6.50 4.92 14.06 4.68 9.65 4.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.47 0.45 0.57 0.60 0.40 0.56 14.76%

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