[GADANG] QoQ Annualized Quarter Result on 30-Nov-2007 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- -14.31%
YoY- -29.34%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 211,824 171,873 148,509 146,804 155,092 225,955 235,612 -6.81%
PBT 15,064 11,413 12,756 16,000 19,004 21,578 21,662 -21.42%
Tax -4,944 -3,793 -3,452 -4,180 -5,092 -7,540 -6,317 -15.01%
NP 10,120 7,620 9,304 11,820 13,912 14,038 15,345 -24.13%
-
NP to SH 10,196 7,516 9,081 11,380 13,280 13,799 15,140 -23.07%
-
Tax Rate 32.82% 33.23% 27.06% 26.12% 26.79% 34.94% 29.16% -
Total Cost 201,704 164,253 139,205 134,984 141,180 211,917 220,266 -5.67%
-
Net Worth 172,293 169,434 168,216 169,289 166,586 153,136 147,550 10.83%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - 2,941 - - - 2,734 - -
Div Payout % - 39.14% - - - 19.82% - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 172,293 169,434 168,216 169,289 166,586 153,136 147,550 10.83%
NOSH 118,009 117,662 117,633 117,561 117,314 109,383 106,920 6.76%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 4.78% 4.43% 6.26% 8.05% 8.97% 6.21% 6.51% -
ROE 5.92% 4.44% 5.40% 6.72% 7.97% 9.01% 10.26% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 179.50 146.07 126.25 124.87 132.20 206.57 220.36 -12.72%
EPS 8.64 6.39 7.72 9.68 11.32 12.62 14.16 -27.95%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.46 1.44 1.43 1.44 1.42 1.40 1.38 3.81%
Adjusted Per Share Value based on latest NOSH - 117,910
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 26.45 21.46 18.54 18.33 19.37 28.21 29.42 -6.81%
EPS 1.27 0.94 1.13 1.42 1.66 1.72 1.89 -23.18%
DPS 0.00 0.37 0.00 0.00 0.00 0.34 0.00 -
NAPS 0.2151 0.2116 0.21 0.2114 0.208 0.1912 0.1842 10.83%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.71 0.78 0.89 1.00 1.01 0.90 1.10 -
P/RPS 0.40 0.53 0.70 0.80 0.76 0.44 0.50 -13.76%
P/EPS 8.22 12.21 11.53 10.33 8.92 7.13 7.77 3.80%
EY 12.17 8.19 8.67 9.68 11.21 14.02 12.87 -3.64%
DY 0.00 3.21 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 0.49 0.54 0.62 0.69 0.71 0.64 0.80 -27.77%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 31/10/08 29/07/08 29/04/08 29/01/08 30/10/07 26/07/07 16/04/07 -
Price 0.54 0.68 0.80 0.90 1.06 1.32 1.10 -
P/RPS 0.30 0.47 0.63 0.72 0.80 0.64 0.50 -28.75%
P/EPS 6.25 10.65 10.36 9.30 9.36 10.46 7.77 -13.45%
EY 16.00 9.39 9.65 10.76 10.68 9.56 12.87 15.54%
DY 0.00 3.68 0.00 0.00 0.00 1.89 0.00 -
P/NAPS 0.37 0.47 0.56 0.62 0.75 0.94 0.80 -40.05%

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