[GADANG] QoQ Annualized Quarter Result on 30-Nov-2005 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 35.46%
YoY- 271.83%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 205,796 185,629 166,504 153,118 112,020 124,134 125,082 39.24%
PBT 22,244 17,339 15,160 16,658 13,056 7,494 4,688 181.56%
Tax -6,248 -5,476 -4,716 -5,330 -4,432 -2,808 -1,321 180.97%
NP 15,996 11,863 10,444 11,328 8,624 4,686 3,366 181.85%
-
NP to SH 15,812 11,916 10,540 11,482 8,476 5,030 3,366 179.69%
-
Tax Rate 28.09% 31.58% 31.11% 32.00% 33.95% 37.47% 28.18% -
Total Cost 189,800 173,766 156,060 141,790 103,396 119,448 121,716 34.36%
-
Net Worth 144,130 138,494 133,649 125,491 97,618 111,850 87,099 39.77%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - 2,082 - - - - - -
Div Payout % - 17.48% - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 144,130 138,494 133,649 125,491 97,618 111,850 87,099 39.77%
NOSH 105,978 104,131 103,604 98,812 98,604 90,201 87,979 13.17%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 7.77% 6.39% 6.27% 7.40% 7.70% 3.77% 2.69% -
ROE 10.97% 8.60% 7.89% 9.15% 8.68% 4.50% 3.87% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 194.19 178.26 160.71 154.96 113.61 137.62 142.17 23.03%
EPS 14.92 11.44 10.17 11.22 8.60 5.58 3.83 146.96%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.33 1.29 1.27 0.99 1.24 0.99 23.50%
Adjusted Per Share Value based on latest NOSH - 105,877
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 25.70 23.18 20.79 19.12 13.99 15.50 15.62 39.24%
EPS 1.97 1.49 1.32 1.43 1.06 0.63 0.42 179.41%
DPS 0.00 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.1729 0.1669 0.1567 0.1219 0.1397 0.1088 39.75%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.88 0.80 0.96 0.76 0.93 1.35 1.42 -
P/RPS 0.45 0.45 0.60 0.49 0.82 0.98 1.00 -41.19%
P/EPS 5.90 6.99 9.44 6.54 10.82 24.21 37.11 -70.55%
EY 16.95 14.30 10.60 15.29 9.24 4.13 2.69 240.00%
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.74 0.60 0.94 1.09 1.43 -40.79%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 20/11/06 31/07/06 26/04/06 26/01/06 28/10/05 28/07/05 25/04/05 -
Price 1.05 0.93 1.03 1.00 0.76 0.88 1.43 -
P/RPS 0.54 0.52 0.64 0.65 0.67 0.64 1.01 -34.05%
P/EPS 7.04 8.13 10.12 8.61 8.84 15.78 37.37 -67.03%
EY 14.21 12.30 9.88 11.62 11.31 6.34 2.68 203.14%
DY 0.00 2.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.80 0.79 0.77 0.71 1.44 -34.04%

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