[GADANG] QoQ TTM Result on 28-Feb-2007 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
16-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 7.94%
YoY- 50.57%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 178,223 213,387 226,063 237,460 230,312 209,073 185,629 -2.67%
PBT 18,146 20,639 21,449 22,306 20,403 19,725 17,428 2.72%
Tax -5,937 -6,706 -6,995 -6,635 -5,918 -5,889 -5,435 6.06%
NP 12,209 13,933 14,454 15,671 14,485 13,836 11,993 1.19%
-
NP to SH 11,825 13,555 14,188 15,500 14,360 13,881 12,047 -1.23%
-
Tax Rate 32.72% 32.49% 32.61% 29.75% 29.01% 29.86% 31.19% -
Total Cost 166,014 199,454 211,609 221,789 215,827 195,237 173,636 -2.94%
-
Net Worth 169,791 166,586 163,160 149,938 149,379 144,130 139,865 13.78%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div 2,913 2,913 2,913 2,119 2,119 2,119 2,119 23.61%
Div Payout % 24.64% 21.49% 20.54% 13.67% 14.76% 15.27% 17.59% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 169,791 166,586 163,160 149,938 149,379 144,130 139,865 13.78%
NOSH 117,910 117,314 116,543 108,651 105,943 105,978 105,959 7.37%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 6.85% 6.53% 6.39% 6.60% 6.29% 6.62% 6.46% -
ROE 6.96% 8.14% 8.70% 10.34% 9.61% 9.63% 8.61% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 151.15 181.89 193.97 218.55 217.39 197.28 175.19 -9.36%
EPS 10.03 11.55 12.17 14.27 13.55 13.10 11.37 -8.01%
DPS 2.47 2.48 2.50 1.95 2.00 2.00 2.00 15.09%
NAPS 1.44 1.42 1.40 1.38 1.41 1.36 1.32 5.96%
Adjusted Per Share Value based on latest NOSH - 108,651
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 22.25 26.64 28.23 29.65 28.76 26.11 23.18 -2.69%
EPS 1.48 1.69 1.77 1.94 1.79 1.73 1.50 -0.89%
DPS 0.36 0.36 0.36 0.26 0.26 0.26 0.26 24.20%
NAPS 0.212 0.208 0.2037 0.1872 0.1865 0.18 0.1746 13.80%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 1.00 1.01 0.90 1.10 1.07 0.88 0.80 -
P/RPS 0.66 0.56 0.46 0.50 0.49 0.45 0.46 27.18%
P/EPS 9.97 8.74 7.39 7.71 7.89 6.72 7.04 26.08%
EY 10.03 11.44 13.53 12.97 12.67 14.88 14.21 -20.70%
DY 2.47 2.46 2.78 1.77 1.87 2.27 2.50 -0.80%
P/NAPS 0.69 0.71 0.64 0.80 0.76 0.65 0.61 8.55%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 29/01/08 30/10/07 26/07/07 16/04/07 25/01/07 20/11/06 31/07/06 -
Price 0.90 1.06 1.32 1.10 1.09 1.05 0.93 -
P/RPS 0.60 0.58 0.68 0.50 0.50 0.53 0.53 8.61%
P/EPS 8.97 9.17 10.84 7.71 8.04 8.02 8.18 6.33%
EY 11.14 10.90 9.22 12.97 12.44 12.47 12.23 -6.02%
DY 2.75 2.34 1.89 1.77 1.83 1.90 2.15 17.81%
P/NAPS 0.62 0.75 0.94 0.80 0.77 0.77 0.70 -7.76%

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