[GADANG] YoY Cumulative Quarter Result on 30-Nov-2010 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- -55.84%
YoY- -63.97%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 254,474 171,281 108,802 203,194 120,784 119,940 73,402 23.00%
PBT 22,577 21,406 7,179 3,474 8,984 6,026 8,000 18.85%
Tax -6,183 -6,077 -2,597 -907 -2,502 -1,688 -2,090 19.79%
NP 16,394 15,329 4,582 2,567 6,482 4,338 5,910 18.51%
-
NP to SH 15,407 14,771 4,303 2,511 6,970 4,422 5,690 18.04%
-
Tax Rate 27.39% 28.39% 36.17% 26.11% 27.85% 28.01% 26.12% -
Total Cost 238,080 155,952 104,220 200,627 114,302 115,602 67,492 23.35%
-
Net Worth 269,573 261,590 239,821 195,620 177,139 173,342 169,289 8.05%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 269,573 261,590 239,821 195,620 177,139 173,342 169,289 8.05%
NOSH 196,768 196,684 196,575 160,344 118,092 117,920 117,561 8.95%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 6.44% 8.95% 4.21% 1.26% 5.37% 3.62% 8.05% -
ROE 5.72% 5.65% 1.79% 1.28% 3.93% 2.55% 3.36% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 129.33 87.08 55.35 126.72 102.28 101.71 62.44 12.89%
EPS 7.83 7.51 2.19 1.74 6.24 3.75 4.84 8.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.33 1.22 1.22 1.50 1.47 1.44 -0.82%
Adjusted Per Share Value based on latest NOSH - 194,354
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 34.95 23.53 14.94 27.91 16.59 16.47 10.08 23.00%
EPS 2.12 2.03 0.59 0.34 0.96 0.61 0.78 18.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3703 0.3593 0.3294 0.2687 0.2433 0.2381 0.2325 8.05%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 1.00 0.61 0.62 0.69 0.80 0.52 1.00 -
P/RPS 0.77 0.70 1.12 0.54 0.78 0.51 1.60 -11.46%
P/EPS 12.77 8.12 28.32 44.06 13.55 13.87 20.66 -7.69%
EY 7.83 12.31 3.53 2.27 7.38 7.21 4.84 8.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.46 0.51 0.57 0.53 0.35 0.69 0.94%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 23/01/14 29/01/13 19/01/12 27/01/11 28/01/10 21/01/09 29/01/08 -
Price 1.15 0.59 0.60 0.80 1.10 0.49 0.90 -
P/RPS 0.89 0.68 1.08 0.63 1.08 0.48 1.44 -7.69%
P/EPS 14.69 7.86 27.41 51.09 18.64 13.07 18.60 -3.85%
EY 6.81 12.73 3.65 1.96 5.37 7.65 5.38 4.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.44 0.49 0.66 0.73 0.33 0.62 5.18%

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