[GADANG] YoY Annualized Quarter 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- -1.83%
YoY- 57.62%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 342,562 217,604 406,388 241,568 239,880 146,804 242,484 5.92%
PBT 42,812 14,358 6,948 17,968 12,052 16,000 22,606 11.21%
Tax -12,154 -5,194 -1,814 -5,004 -3,376 -4,180 -6,296 11.57%
NP 30,658 9,164 5,134 12,964 8,676 11,820 16,310 11.08%
-
NP to SH 29,542 8,606 5,022 13,940 8,844 11,380 16,106 10.62%
-
Tax Rate 28.39% 36.17% 26.11% 27.85% 28.01% 26.12% 27.85% -
Total Cost 311,904 208,440 401,254 228,604 231,204 134,984 226,174 5.49%
-
Net Worth 261,590 239,821 195,620 177,139 173,342 169,289 149,601 9.75%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 261,590 239,821 195,620 177,139 173,342 169,289 149,601 9.75%
NOSH 196,684 196,575 160,344 118,092 117,920 117,561 106,100 10.82%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 8.95% 4.21% 1.26% 5.37% 3.62% 8.05% 6.73% -
ROE 11.29% 3.59% 2.57% 7.87% 5.10% 6.72% 10.77% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 174.17 110.70 253.45 204.56 203.43 124.87 228.54 -4.42%
EPS 15.02 4.38 3.48 12.48 7.50 9.68 15.18 -0.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.22 1.22 1.50 1.47 1.44 1.41 -0.96%
Adjusted Per Share Value based on latest NOSH - 118,020
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 47.05 29.89 55.82 33.18 32.95 20.16 33.31 5.91%
EPS 4.06 1.18 0.69 1.91 1.21 1.56 2.21 10.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3593 0.3294 0.2687 0.2433 0.2381 0.2325 0.2055 9.74%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.61 0.62 0.69 0.80 0.52 1.00 1.07 -
P/RPS 0.35 0.56 0.27 0.39 0.26 0.80 0.47 -4.79%
P/EPS 4.06 14.16 22.03 6.78 6.93 10.33 7.05 -8.77%
EY 24.62 7.06 4.54 14.76 14.42 9.68 14.19 9.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.57 0.53 0.35 0.69 0.76 -8.02%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 29/01/13 19/01/12 27/01/11 28/01/10 21/01/09 29/01/08 25/01/07 -
Price 0.59 0.60 0.80 1.10 0.49 0.90 1.09 -
P/RPS 0.34 0.54 0.32 0.54 0.24 0.72 0.48 -5.58%
P/EPS 3.93 13.70 25.54 9.32 6.53 9.30 7.18 -9.54%
EY 25.46 7.30 3.92 10.73 15.31 10.76 13.93 10.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.66 0.73 0.33 0.62 0.77 -8.89%

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