[GADANG] QoQ TTM 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- 44.84%
YoY- 238.8%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 209,073 185,629 155,186 142,481 123,926 124,120 122,305 42.82%
PBT 19,725 17,428 15,116 13,412 9,470 7,265 4,676 160.38%
Tax -5,889 -5,435 -4,857 -4,379 -3,132 -2,311 -1,754 123.72%
NP 13,836 11,993 10,259 9,033 6,338 4,954 2,922 181.18%
-
NP to SH 13,881 12,047 10,294 9,073 6,264 4,917 2,922 181.79%
-
Tax Rate 29.86% 31.19% 32.13% 32.65% 33.07% 31.81% 37.51% -
Total Cost 195,237 173,636 144,927 133,448 117,588 119,166 119,383 38.68%
-
Net Worth 144,130 139,865 136,777 134,464 97,618 91,609 95,161 31.78%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div 2,119 2,119 - - - - - -
Div Payout % 15.27% 17.59% - - - - - -
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 144,130 139,865 136,777 134,464 97,618 91,609 95,161 31.78%
NOSH 105,978 105,959 106,029 105,877 98,604 91,609 96,122 6.70%
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 6.62% 6.46% 6.61% 6.34% 5.11% 3.99% 2.39% -
ROE 9.63% 8.61% 7.53% 6.75% 6.42% 5.37% 3.07% -
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 197.28 175.19 146.36 134.57 125.68 135.49 127.24 33.85%
EPS 13.10 11.37 9.71 8.57 6.35 5.37 3.04 164.10%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.32 1.29 1.27 0.99 1.00 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 26.11 23.18 19.38 17.79 15.47 15.50 15.27 42.85%
EPS 1.73 1.50 1.29 1.13 0.78 0.61 0.36 183.95%
DPS 0.26 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.1746 0.1708 0.1679 0.1219 0.1144 0.1188 31.81%
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 0.46 0.66 0.56 0.74 1.00 1.12 -45.45%
P/EPS 6.72 7.04 9.89 8.87 14.64 25.15 46.71 -72.44%
EY 14.88 14.21 10.11 11.28 6.83 3.98 2.14 263.01%
DY 2.27 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.61 0.74 0.60 0.94 1.35 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 0.53 0.53 0.70 0.74 0.60 0.65 1.12 -39.19%
P/EPS 8.02 8.18 10.61 11.67 11.96 16.40 47.04 -69.15%
EY 12.47 12.23 9.43 8.57 8.36 6.10 2.13 223.78%
DY 1.90 2.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.80 0.79 0.77 0.88 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