[GADANG] YoY TTM 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- 80.75%
YoY- 1054.67%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 590,806 538,426 439,659 308,825 256,095 343,306 245,945 15.71%
PBT 111,002 65,704 33,643 32,144 2,509 14,159 11,550 45.78%
Tax -30,132 -19,389 -11,914 -7,637 -4,560 -3,601 -5,460 32.91%
NP 80,870 46,315 21,729 24,507 -2,051 10,558 6,090 53.85%
-
NP to SH 80,155 45,866 21,106 24,917 -2,610 10,552 5,867 54.58%
-
Tax Rate 27.15% 29.51% 35.41% 23.76% 181.75% 25.43% 47.27% -
Total Cost 509,936 492,111 417,930 284,318 258,146 332,748 239,855 13.38%
-
Net Worth 223,467 340,006 269,759 261,809 242,257 237,112 177,030 3.95%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 10,815 7,861 5,917 3,931 - - - -
Div Payout % 13.49% 17.14% 28.04% 15.78% - - - -
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 223,467 340,006 269,759 261,809 242,257 237,112 177,030 3.95%
NOSH 223,467 216,564 196,904 196,848 198,571 194,354 118,020 11.22%
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 13.69% 8.60% 4.94% 7.94% -0.80% 3.08% 2.48% -
ROE 35.87% 13.49% 7.82% 9.52% -1.08% 4.45% 3.31% -
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 264.38 248.62 223.29 156.88 128.97 176.64 208.39 4.04%
EPS 35.87 21.18 10.72 12.66 -1.31 5.43 4.97 38.99%
DPS 4.84 3.63 3.00 2.00 0.00 0.00 0.00 -
NAPS 1.00 1.57 1.37 1.33 1.22 1.22 1.50 -6.53%
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 81.15 73.95 60.39 42.42 35.17 47.15 33.78 15.72%
EPS 11.01 6.30 2.90 3.42 -0.36 1.45 0.81 54.45%
DPS 1.49 1.08 0.81 0.54 0.00 0.00 0.00 -
NAPS 0.3069 0.467 0.3705 0.3596 0.3327 0.3257 0.2432 3.95%
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 0.71 0.63 0.45 0.39 0.48 0.39 0.38 10.97%
P/EPS 5.21 7.37 9.33 4.82 -47.17 12.71 16.09 -17.12%
EY 19.18 13.58 10.72 20.75 -2.12 7.87 6.21 20.66%
DY 2.59 2.33 3.00 3.28 0.00 0.00 0.00 -
P/NAPS 1.87 0.99 0.73 0.46 0.51 0.57 0.53 23.37%
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 0.82 0.58 0.52 0.38 0.47 0.45 0.53 7.54%
P/EPS 6.08 6.85 10.73 4.66 -45.65 14.74 22.13 -19.36%
EY 16.45 14.61 9.32 21.45 -2.19 6.79 4.52 24.01%
DY 2.22 2.50 2.61 3.39 0.00 0.00 0.00 -
P/NAPS 2.18 0.92 0.84 0.44 0.49 0.66 0.73 19.99%

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