[GADANG] YoY Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 192.26%
YoY- 243.27%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 502,724 495,908 508,948 342,562 217,604 406,388 241,568 12.98%
PBT 102,748 50,392 45,154 42,812 14,358 6,948 17,968 33.70%
Tax -25,908 -13,730 -12,366 -12,154 -5,194 -1,814 -5,004 31.51%
NP 76,840 36,662 32,788 30,658 9,164 5,134 12,964 34.50%
-
NP to SH 77,166 36,096 30,814 29,542 8,606 5,022 13,940 32.98%
-
Tax Rate 25.22% 27.25% 27.39% 28.39% 36.17% 26.11% 27.85% -
Total Cost 425,884 459,246 476,160 311,904 208,440 401,254 228,604 10.92%
-
Net Worth 409,078 339,752 269,573 261,590 239,821 195,620 177,139 14.96%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 409,078 339,752 269,573 261,590 239,821 195,620 177,139 14.96%
NOSH 223,539 216,402 196,768 196,684 196,575 160,344 118,092 11.21%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 15.28% 7.39% 6.44% 8.95% 4.21% 1.26% 5.37% -
ROE 18.86% 10.62% 11.43% 11.29% 3.59% 2.57% 7.87% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 224.89 229.16 258.65 174.17 110.70 253.45 204.56 1.59%
EPS 34.52 16.68 15.66 15.02 4.38 3.48 12.48 18.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.57 1.37 1.33 1.22 1.22 1.50 3.36%
Adjusted Per Share Value based on latest NOSH - 196,848
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 69.05 68.11 69.90 47.05 29.89 55.82 33.18 12.98%
EPS 10.60 4.96 4.23 4.06 1.18 0.69 1.91 33.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5619 0.4667 0.3703 0.3593 0.3294 0.2687 0.2433 14.96%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 1.87 1.56 1.00 0.61 0.62 0.69 0.80 -
P/RPS 0.83 0.68 0.39 0.35 0.56 0.27 0.39 13.40%
P/EPS 5.42 9.35 6.39 4.06 14.16 22.03 6.78 -3.66%
EY 18.46 10.69 15.66 24.62 7.06 4.54 14.76 3.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.99 0.73 0.46 0.51 0.57 0.53 11.52%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 21/01/16 16/01/15 23/01/14 29/01/13 19/01/12 27/01/11 28/01/10 -
Price 2.18 1.45 1.15 0.59 0.60 0.80 1.10 -
P/RPS 0.97 0.63 0.44 0.34 0.54 0.32 0.54 10.24%
P/EPS 6.32 8.69 7.34 3.93 13.70 25.54 9.32 -6.26%
EY 15.83 11.50 13.62 25.46 7.30 3.92 10.73 6.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.92 0.84 0.44 0.49 0.66 0.73 8.48%

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