[GADANG] YoY TTM Result on 31-May-2010 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- 21.04%
YoY- 352.14%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 356,466 246,347 350,486 260,896 245,101 172,503 226,063 7.87%
PBT 32,472 17,918 -1,197 19,669 8,592 11,689 21,449 7.14%
Tax -11,809 -4,048 -2,978 -5,196 -4,646 -3,652 -6,995 9.11%
NP 20,663 13,870 -4,175 14,473 3,946 8,037 14,454 6.13%
-
NP to SH 20,470 14,451 -4,404 15,011 3,320 7,953 14,188 6.29%
-
Tax Rate 36.37% 22.59% - 26.42% 54.07% 31.24% 32.61% -
Total Cost 335,803 232,477 354,661 246,423 241,155 164,466 211,609 7.99%
-
Net Worth 197,236 249,620 253,462 185,435 169,600 169,534 163,160 3.20%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 5,917 3,931 - - - 2,943 2,913 12.52%
Div Payout % 28.91% 27.20% - - - 37.01% 20.54% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 197,236 249,620 253,462 185,435 169,600 169,534 163,160 3.20%
NOSH 197,236 196,551 211,218 118,111 117,777 117,731 116,543 9.15%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 5.80% 5.63% -1.19% 5.55% 1.61% 4.66% 6.39% -
ROE 10.38% 5.79% -1.74% 8.09% 1.96% 4.69% 8.70% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 180.73 125.33 165.93 220.89 208.10 146.52 193.97 -1.17%
EPS 10.38 7.35 -2.09 12.71 2.82 6.76 12.17 -2.61%
DPS 3.00 2.00 0.00 0.00 0.00 2.50 2.50 3.08%
NAPS 1.00 1.27 1.20 1.57 1.44 1.44 1.40 -5.44%
Adjusted Per Share Value based on latest NOSH - 118,111
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 48.96 33.84 48.14 35.83 33.66 23.69 31.05 7.87%
EPS 2.81 1.98 -0.60 2.06 0.46 1.09 1.95 6.27%
DPS 0.81 0.54 0.00 0.00 0.00 0.40 0.40 12.46%
NAPS 0.2709 0.3429 0.3481 0.2547 0.2329 0.2329 0.2241 3.20%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.915 0.57 0.68 0.83 0.54 0.78 0.90 -
P/RPS 0.51 0.45 0.41 0.38 0.26 0.53 0.46 1.73%
P/EPS 8.82 7.75 -32.61 6.53 19.16 11.55 7.39 2.98%
EY 11.34 12.90 -3.07 15.31 5.22 8.66 13.53 -2.89%
DY 3.28 3.51 0.00 0.00 0.00 3.21 2.78 2.79%
P/NAPS 0.92 0.45 0.57 0.53 0.38 0.54 0.64 6.22%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 25/07/13 26/07/12 29/07/11 29/07/10 30/07/09 29/07/08 26/07/07 -
Price 1.00 0.57 0.68 0.95 0.64 0.68 1.32 -
P/RPS 0.55 0.45 0.41 0.43 0.31 0.46 0.68 -3.47%
P/EPS 9.64 7.75 -32.61 7.47 22.70 10.07 10.84 -1.93%
EY 10.38 12.90 -3.07 13.38 4.40 9.93 9.22 1.99%
DY 3.00 3.51 0.00 0.00 0.00 3.68 1.89 7.99%
P/NAPS 1.00 0.45 0.57 0.61 0.44 0.47 0.94 1.03%

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