[GADANG] QoQ Annualized Quarter Result on 31-May-2006 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
31-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 13.06%
YoY- 136.9%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 235,612 242,484 205,796 185,629 166,504 153,118 112,020 64.38%
PBT 21,662 22,606 22,244 17,339 15,160 16,658 13,056 40.27%
Tax -6,317 -6,296 -6,248 -5,476 -4,716 -5,330 -4,432 26.73%
NP 15,345 16,310 15,996 11,863 10,444 11,328 8,624 46.99%
-
NP to SH 15,140 16,106 15,812 11,916 10,540 11,482 8,476 47.37%
-
Tax Rate 29.16% 27.85% 28.09% 31.58% 31.11% 32.00% 33.95% -
Total Cost 220,266 226,174 189,800 173,766 156,060 141,790 103,396 65.79%
-
Net Worth 147,550 149,601 144,130 138,494 133,649 125,491 97,618 31.80%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - 2,082 - - - -
Div Payout % - - - 17.48% - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 147,550 149,601 144,130 138,494 133,649 125,491 97,618 31.80%
NOSH 106,920 106,100 105,978 104,131 103,604 98,812 98,604 5.56%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 6.51% 6.73% 7.77% 6.39% 6.27% 7.40% 7.70% -
ROE 10.26% 10.77% 10.97% 8.60% 7.89% 9.15% 8.68% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 220.36 228.54 194.19 178.26 160.71 154.96 113.61 55.71%
EPS 14.16 15.18 14.92 11.44 10.17 11.22 8.60 39.56%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.38 1.41 1.36 1.33 1.29 1.27 0.99 24.86%
Adjusted Per Share Value based on latest NOSH - 105,959
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 29.42 30.28 25.70 23.18 20.79 19.12 13.99 64.36%
EPS 1.89 2.01 1.97 1.49 1.32 1.43 1.06 47.19%
DPS 0.00 0.00 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.1842 0.1868 0.18 0.1729 0.1669 0.1567 0.1219 31.78%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 1.10 1.07 0.88 0.80 0.96 0.76 0.93 -
P/RPS 0.50 0.47 0.45 0.45 0.60 0.49 0.82 -28.15%
P/EPS 7.77 7.05 5.90 6.99 9.44 6.54 10.82 -19.85%
EY 12.87 14.19 16.95 14.30 10.60 15.29 9.24 24.79%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 0.65 0.60 0.74 0.60 0.94 -10.21%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 16/04/07 25/01/07 20/11/06 31/07/06 26/04/06 26/01/06 28/10/05 -
Price 1.10 1.09 1.05 0.93 1.03 1.00 0.76 -
P/RPS 0.50 0.48 0.54 0.52 0.64 0.65 0.67 -17.76%
P/EPS 7.77 7.18 7.04 8.13 10.12 8.61 8.84 -8.26%
EY 12.87 13.93 14.21 12.30 9.88 11.62 11.31 9.02%
DY 0.00 0.00 0.00 2.15 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.77 0.70 0.80 0.79 0.77 2.58%

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