[GADANG] QoQ Annualized Quarter Result on 28-Feb-2006 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- -8.2%
YoY- 213.07%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 242,484 205,796 185,629 166,504 153,118 112,020 124,134 56.20%
PBT 22,606 22,244 17,339 15,160 16,658 13,056 7,494 108.63%
Tax -6,296 -6,248 -5,476 -4,716 -5,330 -4,432 -2,808 71.22%
NP 16,310 15,996 11,863 10,444 11,328 8,624 4,686 129.49%
-
NP to SH 16,106 15,812 11,916 10,540 11,482 8,476 5,030 117.08%
-
Tax Rate 27.85% 28.09% 31.58% 31.11% 32.00% 33.95% 37.47% -
Total Cost 226,174 189,800 173,766 156,060 141,790 103,396 119,448 52.99%
-
Net Worth 149,601 144,130 138,494 133,649 125,491 97,618 111,850 21.37%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - 2,082 - - - - -
Div Payout % - - 17.48% - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 149,601 144,130 138,494 133,649 125,491 97,618 111,850 21.37%
NOSH 106,100 105,978 104,131 103,604 98,812 98,604 90,201 11.41%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 6.73% 7.77% 6.39% 6.27% 7.40% 7.70% 3.77% -
ROE 10.77% 10.97% 8.60% 7.89% 9.15% 8.68% 4.50% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 228.54 194.19 178.26 160.71 154.96 113.61 137.62 40.19%
EPS 15.18 14.92 11.44 10.17 11.22 8.60 5.58 94.75%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.36 1.33 1.29 1.27 0.99 1.24 8.93%
Adjusted Per Share Value based on latest NOSH - 106,029
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 30.28 25.70 23.18 20.79 19.12 13.99 15.50 56.20%
EPS 2.01 1.97 1.49 1.32 1.43 1.06 0.63 116.56%
DPS 0.00 0.00 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.1868 0.18 0.1729 0.1669 0.1567 0.1219 0.1397 21.35%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.07 0.88 0.80 0.96 0.76 0.93 1.35 -
P/RPS 0.47 0.45 0.45 0.60 0.49 0.82 0.98 -38.70%
P/EPS 7.05 5.90 6.99 9.44 6.54 10.82 24.21 -56.03%
EY 14.19 16.95 14.30 10.60 15.29 9.24 4.13 127.52%
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.65 0.60 0.74 0.60 0.94 1.09 -21.35%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 25/01/07 20/11/06 31/07/06 26/04/06 26/01/06 28/10/05 28/07/05 -
Price 1.09 1.05 0.93 1.03 1.00 0.76 0.88 -
P/RPS 0.48 0.54 0.52 0.64 0.65 0.67 0.64 -17.43%
P/EPS 7.18 7.04 8.13 10.12 8.61 8.84 15.78 -40.81%
EY 13.93 14.21 12.30 9.88 11.62 11.31 6.34 68.92%
DY 0.00 0.00 2.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.70 0.80 0.79 0.77 0.71 5.55%

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