[GADANG] QoQ TTM Result on 30-Nov-2006 [#2]

Stock

[GADANG] GADANG HOLDINGS BHD

Announcement Date

25-Jan-2007

Admission Sponsor

Sponsor

Financial Year

31-May-2007

Quarter

30-Nov-2006 [#2]

Profit Trend

QoQ- 3.45%

YoY- 58.27%

Quarter Report

GADANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
TTM Result
Revenue	213,387	226,063	237,460	230,312	209,073	185,629	155,186	23.58%
YoY %	-5.61%	-4.80%	3.10%	10.16%	12.63%	19.62%	-	-
Horiz. %	137.50%	145.67%	153.02%	148.41%	134.72%	119.62%	100.00%	-
PBT	20,639	21,449	22,306	20,403	19,725	17,428	15,116	23.00%
YoY %	-3.78%	-3.84%	9.33%	3.44%	13.18%	15.30%	-	-
Horiz. %	136.54%	141.90%	147.57%	134.98%	130.49%	115.30%	100.00%	-
Tax	-6,706	-6,995	-6,635	-5,918	-5,889	-5,435	-4,857	23.92%
YoY %	4.13%	-5.43%	-12.12%	-0.49%	-8.35%	-11.90%	-	-
Horiz. %	138.07%	144.02%	136.61%	121.84%	121.25%	111.90%	100.00%	-
NP	13,933	14,454	15,671	14,485	13,836	11,993	10,259	22.57%
YoY %	-3.60%	-7.77%	8.19%	4.69%	15.37%	16.90%	-	-
Horiz. %	135.81%	140.89%	152.75%	141.19%	134.87%	116.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,555	14,188	15,500	14,360	13,881	12,047	10,294	20.07%
YoY %	-4.46%	-8.46%	7.94%	3.45%	15.22%	17.03%	-	-
Horiz. %	131.68%	137.83%	150.57%	139.50%	134.85%	117.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.49%	32.61%	29.75%	29.01%	29.86%	31.19%	32.13%	-
YoY %	-0.37%	9.61%	2.55%	-2.85%	-4.26%	-2.93%	-	-
Horiz. %	101.12%	101.49%	92.59%	90.29%	92.93%	97.07%	100.00%	-
Total Cost	199,454	211,609	221,789	215,827	195,237	173,636	144,927	23.65%
YoY %	-5.74%	-4.59%	2.76%	10.55%	12.44%	19.81%	-	-
Horiz. %	137.62%	146.01%	153.03%	148.92%	134.71%	119.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	166,586	163,160	149,938	149,379	144,130	139,865	136,777	14.00%
YoY %	2.10%	8.82%	0.37%	3.64%	3.05%	2.26%	-	-
Horiz. %	121.79%	119.29%	109.62%	109.21%	105.38%	102.26%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Dividend
Div	2,913	2,913	2,119	2,119	2,119	2,119	-	-
YoY %	0.00%	37.47%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	137.47%	137.47%	100.00%	100.00%	100.00%	100.00%	-	-
Div Payout %	21.49%	20.54%	13.67%	14.76%	15.27%	17.59%	-	-
YoY %	4.63%	50.26%	-7.38%	-3.34%	-13.19%	0.00%	-	-
Horiz. %	122.17%	116.77%	77.71%	83.91%	86.81%	100.00%	-	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Equity
Net Worth	166,586	163,160	149,938	149,379	144,130	139,865	136,777	14.00%
YoY %	2.10%	8.82%	0.37%	3.64%	3.05%	2.26%	-	-
Horiz. %	121.79%	119.29%	109.62%	109.21%	105.38%	102.26%	100.00%	-
NOSH	117,314	116,543	108,651	105,943	105,978	105,959	106,029	6.95%
YoY %	0.66%	7.26%	2.56%	-0.03%	0.02%	-0.07%	-	-
Horiz. %	110.64%	109.92%	102.47%	99.92%	99.95%	99.93%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Ratio Analysis
NP Margin	6.53%	6.39%	6.60%	6.29%	6.62%	6.46%	6.61%	-
YoY %	2.19%	-3.18%	4.93%	-4.98%	2.48%	-2.27%	-	-
Horiz. %	98.79%	96.67%	99.85%	95.16%	100.15%	97.73%	100.00%	-
ROE	8.14%	8.70%	10.34%	9.61%	9.63%	8.61%	7.53%	-
YoY %	-6.44%	-15.86%	7.60%	-0.21%	11.85%	14.34%	-	-
Horiz. %	108.10%	115.54%	137.32%	127.62%	127.89%	114.34%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Per Share
RPS	181.89	193.97	218.55	217.39	197.28	175.19	146.36	15.54%
YoY %	-6.23%	-11.25%	0.53%	10.19%	12.61%	19.70%	-	-
Horiz. %	124.28%	132.53%	149.32%	148.53%	134.79%	119.70%	100.00%	-
EPS	11.55	12.17	14.27	13.55	13.10	11.37	9.71	12.22%
YoY %	-5.09%	-14.72%	5.31%	3.44%	15.22%	17.10%	-	-
Horiz. %	118.95%	125.33%	146.96%	139.55%	134.91%	117.10%	100.00%	-
DPS	2.48	2.50	1.95	2.00	2.00	2.00	0.00	-
YoY %	-0.80%	28.21%	-2.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	124.00%	125.00%	97.50%	100.00%	100.00%	100.00%	-	-
NAPS	1.42	1.40	1.38	1.41	1.36	1.32	1.29	6.59%
YoY %	1.43%	1.45%	-2.13%	3.68%	3.03%	2.33%	-	-
Horiz. %	110.08%	108.53%	106.98%	109.30%	105.43%	102.33%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Adjusted Per Share Value based on latest NOSH - 105,943
RPS	26.64	28.23	29.65	28.76	26.11	23.18	19.38	23.55%
YoY %	-5.63%	-4.79%	3.09%	10.15%	12.64%	19.61%	-	-
Horiz. %	137.46%	145.67%	152.99%	148.40%	134.73%	119.61%	100.00%	-
EPS	1.69	1.77	1.94	1.79	1.73	1.50	1.29	19.66%
YoY %	-4.52%	-8.76%	8.38%	3.47%	15.33%	16.28%	-	-
Horiz. %	131.01%	137.21%	150.39%	138.76%	134.11%	116.28%	100.00%	-
DPS	0.36	0.36	0.26	0.26	0.26	0.26	0.00	-
YoY %	0.00%	38.46%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	138.46%	138.46%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	0.208	0.2037	0.1872	0.1865	0.18	0.1746	0.1708	13.99%
YoY %	2.11%	8.81%	0.38%	3.61%	3.09%	2.22%	-	-
Horiz. %	121.78%	119.26%	109.60%	109.19%	105.39%	102.22%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/08/07	31/05/07	28/02/07	30/11/06	30/08/06	31/05/06	28/02/06	-
Price	1.01	0.90	1.10	1.07	0.88	0.80	0.96	-
P/RPS	0.56	0.46	0.50	0.49	0.45	0.46	0.66	-10.34%
YoY %	21.74%	-8.00%	2.04%	8.89%	-2.17%	-30.30%	-	-
Horiz. %	84.85%	69.70%	75.76%	74.24%	68.18%	69.70%	100.00%	-
P/EPS	8.74	7.39	7.71	7.89	6.72	7.04	9.89	-7.88%
YoY %	18.27%	-4.15%	-2.28%	17.41%	-4.55%	-28.82%	-	-
Horiz. %	88.37%	74.72%	77.96%	79.78%	67.95%	71.18%	100.00%	-
EY	11.44	13.53	12.97	12.67	14.88	14.21	10.11	8.56%
YoY %	-15.45%	4.32%	2.37%	-14.85%	4.71%	40.55%	-	-
Horiz. %	113.16%	133.83%	128.29%	125.32%	147.18%	140.55%	100.00%	-
DY	2.46	2.78	1.77	1.87	2.27	2.50	0.00	-
YoY %	-11.51%	57.06%	-5.35%	-17.62%	-9.20%	0.00%	-	-
Horiz. %	98.40%	111.20%	70.80%	74.80%	90.80%	100.00%	-	-
P/NAPS	0.71	0.64	0.80	0.76	0.65	0.61	0.74	-2.71%
YoY %	10.94%	-20.00%	5.26%	16.92%	6.56%	-17.57%	-	-
Horiz. %	95.95%	86.49%	108.11%	102.70%	87.84%	82.43%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Price Multiplier on Announcement Date
Date	30/10/07	26/07/07	16/04/07	25/01/07	20/11/06	31/07/06	26/04/06	-
Price	1.06	1.32	1.10	1.09	1.05	0.93	1.03	-
P/RPS	0.58	0.68	0.50	0.50	0.53	0.53	0.70	-11.75%
YoY %	-14.71%	36.00%	0.00%	-5.66%	0.00%	-24.29%	-	-
Horiz. %	82.86%	97.14%	71.43%	71.43%	75.71%	75.71%	100.00%	-
P/EPS	9.17	10.84	7.71	8.04	8.02	8.18	10.61	-9.24%
YoY %	-15.41%	40.60%	-4.10%	0.25%	-1.96%	-22.90%	-	-
Horiz. %	86.43%	102.17%	72.67%	75.78%	75.59%	77.10%	100.00%	-
EY	10.90	9.22	12.97	12.44	12.47	12.23	9.43	10.11%
YoY %	18.22%	-28.91%	4.26%	-0.24%	1.96%	29.69%	-	-
Horiz. %	115.59%	97.77%	137.54%	131.92%	132.24%	129.69%	100.00%	-
DY	2.34	1.89	1.77	1.83	1.90	2.15	0.00	-
YoY %	23.81%	6.78%	-3.28%	-3.68%	-11.63%	0.00%	-	-
Horiz. %	108.84%	87.91%	82.33%	85.12%	88.37%	100.00%	-	-
P/NAPS	0.75	0.94	0.80	0.77	0.77	0.70	0.80	-4.20%
YoY %	-20.21%	17.50%	3.90%	0.00%	10.00%	-12.50%	-	-
Horiz. %	93.75%	117.50%	100.00%	96.25%	96.25%	87.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos