[GADANG] YoY TTM Result on 31-Aug-2010 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- 14.23%
YoY- 296.83%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 422,649 222,283 339,185 285,119 250,555 186,686 213,387 12.05%
PBT 38,661 17,009 -4,283 23,295 8,903 10,704 20,639 11.01%
Tax -13,333 -3,431 -2,303 -6,096 -4,506 -3,615 -6,706 12.12%
NP 25,328 13,578 -6,586 17,199 4,397 7,089 13,933 10.46%
-
NP to SH 25,080 13,785 -6,897 17,147 4,321 7,182 13,555 10.78%
-
Tax Rate 34.49% 20.17% - 26.17% 50.61% 33.77% 32.49% -
Total Cost 397,321 208,705 345,771 267,920 246,158 179,597 199,454 12.15%
-
Net Worth 269,357 252,699 238,489 117,955 118,159 172,293 166,586 8.33%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 5,917 3,931 - - - 2,943 2,913 12.52%
Div Payout % 23.59% 28.52% - - - 40.98% 21.49% -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 269,357 252,699 238,489 117,955 118,159 172,293 166,586 8.33%
NOSH 196,611 197,421 197,098 117,955 118,159 118,009 117,314 8.97%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 5.99% 6.11% -1.94% 6.03% 1.75% 3.80% 6.53% -
ROE 9.31% 5.46% -2.89% 14.54% 3.66% 4.17% 8.14% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 214.97 112.59 172.09 241.72 212.05 158.20 181.89 2.82%
EPS 12.76 6.98 -3.50 14.54 3.66 6.09 11.55 1.67%
DPS 3.00 2.00 0.00 0.00 0.00 2.50 2.48 3.22%
NAPS 1.37 1.28 1.21 1.00 1.00 1.46 1.42 -0.59%
Adjusted Per Share Value based on latest NOSH - 117,955
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 58.05 30.53 46.59 39.16 34.41 25.64 29.31 12.05%
EPS 3.44 1.89 -0.95 2.36 0.59 0.99 1.86 10.78%
DPS 0.81 0.54 0.00 0.00 0.00 0.40 0.40 12.46%
NAPS 0.37 0.3471 0.3276 0.162 0.1623 0.2366 0.2288 8.33%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 0.84 0.57 0.62 0.81 0.63 0.71 1.01 -
P/RPS 0.39 0.51 0.36 0.34 0.30 0.45 0.56 -5.84%
P/EPS 6.59 8.16 -17.72 5.57 17.23 11.67 8.74 -4.59%
EY 15.19 12.25 -5.64 17.95 5.80 8.57 11.44 4.83%
DY 3.57 3.51 0.00 0.00 0.00 3.52 2.46 6.39%
P/NAPS 0.61 0.45 0.51 0.81 0.63 0.49 0.71 -2.49%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 24/10/13 29/10/12 27/10/11 28/10/10 29/10/09 31/10/08 30/10/07 -
Price 0.955 0.68 0.62 0.72 0.64 0.54 1.06 -
P/RPS 0.44 0.60 0.36 0.30 0.30 0.34 0.58 -4.49%
P/EPS 7.49 9.74 -17.72 4.95 17.50 8.87 9.17 -3.31%
EY 13.36 10.27 -5.64 20.19 5.71 11.27 10.90 3.44%
DY 3.14 2.94 0.00 0.00 0.00 4.63 2.34 5.01%
P/NAPS 0.70 0.53 0.51 0.72 0.64 0.37 0.75 -1.14%

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