[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
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 213,387 226,063 237,460 230,312 209,073 185,629 155,186 23.58%
PBT 20,639 21,449 22,306 20,403 19,725 17,428 15,116 23.00%
Tax -6,706 -6,995 -6,635 -5,918 -5,889 -5,435 -4,857 23.92%
NP 13,933 14,454 15,671 14,485 13,836 11,993 10,259 22.57%
-
NP to SH 13,555 14,188 15,500 14,360 13,881 12,047 10,294 20.07%
-
Tax Rate 32.49% 32.61% 29.75% 29.01% 29.86% 31.19% 32.13% -
Total Cost 199,454 211,609 221,789 215,827 195,237 173,636 144,927 23.65%
-
Net Worth 166,586 163,160 149,938 149,379 144,130 139,865 136,777 14.00%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div 2,913 2,913 2,119 2,119 2,119 2,119 - -
Div Payout % 21.49% 20.54% 13.67% 14.76% 15.27% 17.59% - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 166,586 163,160 149,938 149,379 144,130 139,865 136,777 14.00%
NOSH 117,314 116,543 108,651 105,943 105,978 105,959 106,029 6.95%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 6.53% 6.39% 6.60% 6.29% 6.62% 6.46% 6.61% -
ROE 8.14% 8.70% 10.34% 9.61% 9.63% 8.61% 7.53% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 181.89 193.97 218.55 217.39 197.28 175.19 146.36 15.54%
EPS 11.55 12.17 14.27 13.55 13.10 11.37 9.71 12.22%
DPS 2.48 2.50 1.95 2.00 2.00 2.00 0.00 -
NAPS 1.42 1.40 1.38 1.41 1.36 1.32 1.29 6.59%
Adjusted Per Share Value based on latest NOSH - 105,943
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 26.64 28.23 29.65 28.76 26.11 23.18 19.38 23.55%
EPS 1.69 1.77 1.94 1.79 1.73 1.50 1.29 19.66%
DPS 0.36 0.36 0.26 0.26 0.26 0.26 0.00 -
NAPS 0.208 0.2037 0.1872 0.1865 0.18 0.1746 0.1708 13.99%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
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%
P/EPS 8.74 7.39 7.71 7.89 6.72 7.04 9.89 -7.88%
EY 11.44 13.53 12.97 12.67 14.88 14.21 10.11 8.56%
DY 2.46 2.78 1.77 1.87 2.27 2.50 0.00 -
P/NAPS 0.71 0.64 0.80 0.76 0.65 0.61 0.74 -2.71%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
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%
P/EPS 9.17 10.84 7.71 8.04 8.02 8.18 10.61 -9.24%
EY 10.90 9.22 12.97 12.44 12.47 12.23 9.43 10.11%
DY 2.34 1.89 1.77 1.83 1.90 2.15 0.00 -
P/NAPS 0.75 0.94 0.80 0.77 0.77 0.70 0.80 -4.20%

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