[GADANG] YoY TTM 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- -22.47%
YoY- -34.03%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 499,272 335,675 243,326 355,286 264,463 224,347 160,736 20.78%
PBT 56,456 35,414 1,117 11,353 20,281 5,496 14,770 25.02%
Tax -19,628 -8,375 -4,309 -2,978 -7,539 -2,283 -4,847 26.23%
NP 36,828 27,039 -3,192 8,375 12,742 3,213 9,923 24.41%
-
NP to SH 36,718 27,572 -3,757 8,181 12,402 3,508 9,643 24.94%
-
Tax Rate 34.77% 23.65% 385.77% 26.23% 37.17% 41.54% 32.82% -
Total Cost 462,444 308,636 246,518 346,911 251,721 221,134 150,813 20.52%
-
Net Worth 290,960 265,230 239,020 266,806 181,973 169,052 168,739 9.50%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div 5,917 3,931 - - - 2,943 2,913 12.53%
Div Payout % 16.11% 14.26% - - - 83.90% 30.21% -
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 290,960 265,230 239,020 266,806 181,973 169,052 168,739 9.50%
NOSH 196,595 196,467 195,918 216,915 118,164 118,218 118,000 8.87%
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 7.38% 8.06% -1.31% 2.36% 4.82% 1.43% 6.17% -
ROE 12.62% 10.40% -1.57% 3.07% 6.82% 2.08% 5.71% -
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 253.96 170.86 124.20 163.79 223.81 189.77 136.22 10.93%
EPS 18.68 14.03 -1.92 3.77 10.50 2.97 8.17 14.77%
DPS 3.00 2.00 0.00 0.00 0.00 2.50 2.50 3.08%
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 68.58 46.11 33.42 48.80 36.32 30.81 22.08 20.78%
EPS 5.04 3.79 -0.52 1.12 1.70 0.48 1.32 25.00%
DPS 0.81 0.54 0.00 0.00 0.00 0.40 0.40 12.47%
NAPS 0.3996 0.3643 0.3283 0.3665 0.2499 0.2322 0.2318 9.49%
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 0.46 0.36 0.48 0.43 0.42 0.26 0.65 -5.59%
P/EPS 6.32 4.35 -31.29 18.83 8.96 16.85 10.89 -8.66%
EY 15.83 23.01 -3.20 5.31 11.17 5.93 9.18 9.50%
DY 2.54 3.28 0.00 0.00 0.00 5.00 2.81 -1.66%
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 0.74 0.37 0.44 0.43 0.41 0.30 0.59 3.84%
P/EPS 10.12 4.56 -28.68 18.56 8.77 19.21 9.79 0.55%
EY 9.88 21.93 -3.49 5.39 11.41 5.21 10.22 -0.56%
DY 1.59 3.13 0.00 0.00 0.00 4.39 3.13 -10.66%
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