[GADANG] QoQ TTM 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- -18.45%
YoY- -37.79%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 219,041 186,686 172,503 160,736 178,223 213,387 226,063 -2.07%
PBT 9,715 10,704 11,689 14,770 18,146 20,639 21,449 -40.93%
Tax -3,250 -3,615 -3,652 -4,847 -5,937 -6,706 -6,995 -39.92%
NP 6,465 7,089 8,037 9,923 12,209 13,933 14,454 -41.42%
-
NP to SH 6,686 7,182 7,953 9,643 11,825 13,555 14,188 -39.36%
-
Tax Rate 33.45% 33.77% 31.24% 32.82% 32.72% 32.49% 32.61% -
Total Cost 212,576 179,597 164,466 150,813 166,014 199,454 211,609 0.30%
-
Net Worth 173,256 172,293 169,534 168,739 169,791 166,586 163,160 4.07%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 2,943 2,943 2,943 2,913 2,913 2,913 2,913 0.68%
Div Payout % 44.02% 40.98% 37.01% 30.21% 24.64% 21.49% 20.54% -
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 173,256 172,293 169,534 168,739 169,791 166,586 163,160 4.07%
NOSH 117,861 118,009 117,731 118,000 117,910 117,314 116,543 0.75%
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 2.95% 3.80% 4.66% 6.17% 6.85% 6.53% 6.39% -
ROE 3.86% 4.17% 4.69% 5.71% 6.96% 8.14% 8.70% -
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 185.85 158.20 146.52 136.22 151.15 181.89 193.97 -2.80%
EPS 5.67 6.09 6.76 8.17 10.03 11.55 12.17 -39.81%
DPS 2.50 2.50 2.50 2.50 2.47 2.48 2.50 0.00%
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 27.35 23.31 21.54 20.07 22.25 26.64 28.23 -2.08%
EPS 0.83 0.90 0.99 1.20 1.48 1.69 1.77 -39.55%
DPS 0.37 0.37 0.37 0.36 0.36 0.36 0.36 1.83%
NAPS 0.2163 0.2151 0.2117 0.2107 0.212 0.208 0.2037 4.07%
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 0.28 0.45 0.53 0.65 0.66 0.56 0.46 -28.11%
P/EPS 9.17 11.67 11.55 10.89 9.97 8.74 7.39 15.42%
EY 10.91 8.57 8.66 9.18 10.03 11.44 13.53 -13.33%
DY 4.81 3.52 3.21 2.81 2.47 2.46 2.78 43.97%
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 0.26 0.34 0.46 0.59 0.60 0.58 0.68 -47.22%
P/EPS 8.64 8.87 10.07 9.79 8.97 9.17 10.84 -13.99%
EY 11.58 11.27 9.93 10.22 11.14 10.90 9.22 16.36%
DY 5.10 4.63 3.68 3.13 2.75 2.34 1.89 93.47%
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