[GADANG] YoY TTM Result on 31-Aug-2012 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- -4.61%
YoY- 299.87%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 603,422 564,853 422,649 222,283 339,185 285,119 250,555 15.76%
PBT 97,994 65,896 38,661 17,009 -4,283 23,295 8,903 49.11%
Tax -26,098 -19,545 -13,333 -3,431 -2,303 -6,096 -4,506 33.99%
NP 71,896 46,351 25,328 13,578 -6,586 17,199 4,397 59.28%
-
NP to SH 70,945 45,625 25,080 13,785 -6,897 17,147 4,321 59.39%
-
Tax Rate 26.63% 29.66% 34.49% 20.17% - 26.17% 50.61% -
Total Cost 531,526 518,502 397,321 208,705 345,771 267,920 246,158 13.68%
-
Net Worth 405,951 339,525 269,357 252,699 238,489 117,955 118,159 22.82%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 10,815 7,861 5,917 3,931 - - - -
Div Payout % 15.25% 17.23% 23.59% 28.52% - - - -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 405,951 339,525 269,357 252,699 238,489 117,955 118,159 22.82%
NOSH 217,086 216,258 196,611 197,421 197,098 117,955 118,159 10.66%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 11.91% 8.21% 5.99% 6.11% -1.94% 6.03% 1.75% -
ROE 17.48% 13.44% 9.31% 5.46% -2.89% 14.54% 3.66% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 277.96 261.19 214.97 112.59 172.09 241.72 212.05 4.61%
EPS 32.68 21.10 12.76 6.98 -3.50 14.54 3.66 44.01%
DPS 5.00 3.64 3.00 2.00 0.00 0.00 0.00 -
NAPS 1.87 1.57 1.37 1.28 1.21 1.00 1.00 10.99%
Adjusted Per Share Value based on latest NOSH - 197,421
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 82.88 77.58 58.05 30.53 46.59 39.16 34.41 15.77%
EPS 9.74 6.27 3.44 1.89 -0.95 2.36 0.59 59.53%
DPS 1.49 1.08 0.81 0.54 0.00 0.00 0.00 -
NAPS 0.5576 0.4663 0.37 0.3471 0.3276 0.162 0.1623 22.82%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 1.20 1.77 0.84 0.57 0.62 0.81 0.63 -
P/RPS 0.43 0.68 0.39 0.51 0.36 0.34 0.30 6.18%
P/EPS 3.67 8.39 6.59 8.16 -17.72 5.57 17.23 -22.71%
EY 27.23 11.92 15.19 12.25 -5.64 17.95 5.80 29.38%
DY 4.17 2.05 3.57 3.51 0.00 0.00 0.00 -
P/NAPS 0.64 1.13 0.61 0.45 0.51 0.81 0.63 0.26%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 29/10/15 28/10/14 24/10/13 29/10/12 27/10/11 28/10/10 29/10/09 -
Price 1.57 1.49 0.955 0.68 0.62 0.72 0.64 -
P/RPS 0.56 0.57 0.44 0.60 0.36 0.30 0.30 10.95%
P/EPS 4.80 7.06 7.49 9.74 -17.72 4.95 17.50 -19.38%
EY 20.82 14.16 13.36 10.27 -5.64 20.19 5.71 24.05%
DY 3.18 2.44 3.14 2.94 0.00 0.00 0.00 -
P/NAPS 0.84 0.95 0.70 0.53 0.51 0.72 0.64 4.63%

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