[GADANG] YoY TTM Result on 31-Aug-2009 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- 30.15%
YoY- -39.84%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 222,283 339,185 285,119 250,555 186,686 213,387 209,073 1.02%
PBT 17,009 -4,283 23,295 8,903 10,704 20,639 19,725 -2.43%
Tax -3,431 -2,303 -6,096 -4,506 -3,615 -6,706 -5,889 -8.60%
NP 13,578 -6,586 17,199 4,397 7,089 13,933 13,836 -0.31%
-
NP to SH 13,785 -6,897 17,147 4,321 7,182 13,555 13,881 -0.11%
-
Tax Rate 20.17% - 26.17% 50.61% 33.77% 32.49% 29.86% -
Total Cost 208,705 345,771 267,920 246,158 179,597 199,454 195,237 1.11%
-
Net Worth 252,699 238,489 117,955 118,159 172,293 166,586 144,130 9.80%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 3,931 - - - 2,943 2,913 2,119 10.83%
Div Payout % 28.52% - - - 40.98% 21.49% 15.27% -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 252,699 238,489 117,955 118,159 172,293 166,586 144,130 9.80%
NOSH 197,421 197,098 117,955 118,159 118,009 117,314 105,978 10.91%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 6.11% -1.94% 6.03% 1.75% 3.80% 6.53% 6.62% -
ROE 5.46% -2.89% 14.54% 3.66% 4.17% 8.14% 9.63% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 112.59 172.09 241.72 212.05 158.20 181.89 197.28 -8.91%
EPS 6.98 -3.50 14.54 3.66 6.09 11.55 13.10 -9.95%
DPS 2.00 0.00 0.00 0.00 2.50 2.48 2.00 0.00%
NAPS 1.28 1.21 1.00 1.00 1.46 1.42 1.36 -1.00%
Adjusted Per Share Value based on latest NOSH - 118,159
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 30.53 46.59 39.16 34.41 25.64 29.31 28.72 1.02%
EPS 1.89 -0.95 2.36 0.59 0.99 1.86 1.91 -0.17%
DPS 0.54 0.00 0.00 0.00 0.40 0.40 0.29 10.90%
NAPS 0.3471 0.3276 0.162 0.1623 0.2366 0.2288 0.198 9.79%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 0.57 0.62 0.81 0.63 0.71 1.01 0.88 -
P/RPS 0.51 0.36 0.34 0.30 0.45 0.56 0.45 2.10%
P/EPS 8.16 -17.72 5.57 17.23 11.67 8.74 6.72 3.28%
EY 12.25 -5.64 17.95 5.80 8.57 11.44 14.88 -3.18%
DY 3.51 0.00 0.00 0.00 3.52 2.46 2.27 7.52%
P/NAPS 0.45 0.51 0.81 0.63 0.49 0.71 0.65 -5.93%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 29/10/12 27/10/11 28/10/10 29/10/09 31/10/08 30/10/07 20/11/06 -
Price 0.68 0.62 0.72 0.64 0.54 1.06 1.05 -
P/RPS 0.60 0.36 0.30 0.30 0.34 0.58 0.53 2.08%
P/EPS 9.74 -17.72 4.95 17.50 8.87 9.17 8.02 3.28%
EY 10.27 -5.64 20.19 5.71 11.27 10.90 12.47 -3.18%
DY 2.94 0.00 0.00 0.00 4.63 2.34 1.90 7.54%
P/NAPS 0.53 0.51 0.72 0.64 0.37 0.75 0.77 -6.03%

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