[GADANG] YoY TTM Result on 31-May-2009 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- -5.36%
YoY- -58.25%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 246,347 350,486 260,896 245,101 172,503 226,063 185,629 4.82%
PBT 17,918 -1,197 19,669 8,592 11,689 21,449 17,428 0.46%
Tax -4,048 -2,978 -5,196 -4,646 -3,652 -6,995 -5,435 -4.78%
NP 13,870 -4,175 14,473 3,946 8,037 14,454 11,993 2.45%
-
NP to SH 14,451 -4,404 15,011 3,320 7,953 14,188 12,047 3.07%
-
Tax Rate 22.59% - 26.42% 54.07% 31.24% 32.61% 31.19% -
Total Cost 232,477 354,661 246,423 241,155 164,466 211,609 173,636 4.97%
-
Net Worth 249,620 253,462 185,435 169,600 169,534 163,160 139,865 10.12%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 3,931 - - - 2,943 2,913 2,119 10.83%
Div Payout % 27.20% - - - 37.01% 20.54% 17.59% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 249,620 253,462 185,435 169,600 169,534 163,160 139,865 10.12%
NOSH 196,551 211,218 118,111 117,777 117,731 116,543 105,959 10.83%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 5.63% -1.19% 5.55% 1.61% 4.66% 6.39% 6.46% -
ROE 5.79% -1.74% 8.09% 1.96% 4.69% 8.70% 8.61% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 125.33 165.93 220.89 208.10 146.52 193.97 175.19 -5.42%
EPS 7.35 -2.09 12.71 2.82 6.76 12.17 11.37 -7.00%
DPS 2.00 0.00 0.00 0.00 2.50 2.50 2.00 0.00%
NAPS 1.27 1.20 1.57 1.44 1.44 1.40 1.32 -0.64%
Adjusted Per Share Value based on latest NOSH - 117,777
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 30.76 43.76 32.58 30.60 21.54 28.23 23.18 4.82%
EPS 1.80 -0.55 1.87 0.41 0.99 1.77 1.50 3.08%
DPS 0.49 0.00 0.00 0.00 0.37 0.36 0.26 11.12%
NAPS 0.3117 0.3165 0.2315 0.2118 0.2117 0.2037 0.1746 10.13%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.57 0.68 0.83 0.54 0.78 0.90 0.80 -
P/RPS 0.45 0.41 0.38 0.26 0.53 0.46 0.46 -0.36%
P/EPS 7.75 -32.61 6.53 19.16 11.55 7.39 7.04 1.61%
EY 12.90 -3.07 15.31 5.22 8.66 13.53 14.21 -1.59%
DY 3.51 0.00 0.00 0.00 3.21 2.78 2.50 5.81%
P/NAPS 0.45 0.57 0.53 0.38 0.54 0.64 0.61 -4.93%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 26/07/12 29/07/11 29/07/10 30/07/09 29/07/08 26/07/07 31/07/06 -
Price 0.57 0.68 0.95 0.64 0.68 1.32 0.93 -
P/RPS 0.45 0.41 0.43 0.31 0.46 0.68 0.53 -2.68%
P/EPS 7.75 -32.61 7.47 22.70 10.07 10.84 8.18 -0.89%
EY 12.90 -3.07 13.38 4.40 9.93 9.22 12.23 0.89%
DY 3.51 0.00 0.00 0.00 3.68 1.89 2.15 8.50%
P/NAPS 0.45 0.57 0.61 0.44 0.47 0.94 0.70 -7.09%

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