[GADANG] QoQ Annualized Quarter Result on 29-Feb-2008 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- -20.2%
YoY- -40.02%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 239,880 211,824 171,873 148,509 146,804 155,092 225,955 4.05%
PBT 12,052 15,064 11,413 12,756 16,000 19,004 21,578 -32.10%
Tax -3,376 -4,944 -3,793 -3,452 -4,180 -5,092 -7,540 -41.38%
NP 8,676 10,120 7,620 9,304 11,820 13,912 14,038 -27.37%
-
NP to SH 8,844 10,196 7,516 9,081 11,380 13,280 13,799 -25.60%
-
Tax Rate 28.01% 32.82% 33.23% 27.06% 26.12% 26.79% 34.94% -
Total Cost 231,204 201,704 164,253 139,205 134,984 141,180 211,917 5.96%
-
Net Worth 173,342 172,293 169,434 168,216 169,289 166,586 153,136 8.58%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - 2,941 - - - 2,734 -
Div Payout % - - 39.14% - - - 19.82% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 173,342 172,293 169,434 168,216 169,289 166,586 153,136 8.58%
NOSH 117,920 118,009 117,662 117,633 117,561 117,314 109,383 5.12%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 3.62% 4.78% 4.43% 6.26% 8.05% 8.97% 6.21% -
ROE 5.10% 5.92% 4.44% 5.40% 6.72% 7.97% 9.01% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 203.43 179.50 146.07 126.25 124.87 132.20 206.57 -1.01%
EPS 7.50 8.64 6.39 7.72 9.68 11.32 12.62 -29.24%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.47 1.46 1.44 1.43 1.44 1.42 1.40 3.29%
Adjusted Per Share Value based on latest NOSH - 118,000
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 29.95 26.45 21.46 18.54 18.33 19.37 28.21 4.05%
EPS 1.10 1.27 0.94 1.13 1.42 1.66 1.72 -25.71%
DPS 0.00 0.00 0.37 0.00 0.00 0.00 0.34 -
NAPS 0.2164 0.2151 0.2116 0.21 0.2114 0.208 0.1912 8.57%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.52 0.71 0.78 0.89 1.00 1.01 0.90 -
P/RPS 0.26 0.40 0.53 0.70 0.80 0.76 0.44 -29.51%
P/EPS 6.93 8.22 12.21 11.53 10.33 8.92 7.13 -1.87%
EY 14.42 12.17 8.19 8.67 9.68 11.21 14.02 1.88%
DY 0.00 0.00 3.21 0.00 0.00 0.00 2.78 -
P/NAPS 0.35 0.49 0.54 0.62 0.69 0.71 0.64 -33.05%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 21/01/09 31/10/08 29/07/08 29/04/08 29/01/08 30/10/07 26/07/07 -
Price 0.49 0.54 0.68 0.80 0.90 1.06 1.32 -
P/RPS 0.24 0.30 0.47 0.63 0.72 0.80 0.64 -47.90%
P/EPS 6.53 6.25 10.65 10.36 9.30 9.36 10.46 -26.89%
EY 15.31 16.00 9.39 9.65 10.76 10.68 9.56 36.76%
DY 0.00 0.00 3.68 0.00 0.00 0.00 1.89 -
P/NAPS 0.33 0.37 0.47 0.56 0.62 0.75 0.94 -50.14%

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