[GADANG] QoQ TTM Result on 30-Nov-2007 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- -12.76%
YoY- -17.65%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 186,686 172,503 160,736 178,223 213,387 226,063 237,460 -14.75%
PBT 10,704 11,689 14,770 18,146 20,639 21,449 22,306 -38.56%
Tax -3,615 -3,652 -4,847 -5,937 -6,706 -6,995 -6,635 -33.16%
NP 7,089 8,037 9,923 12,209 13,933 14,454 15,671 -40.92%
-
NP to SH 7,182 7,953 9,643 11,825 13,555 14,188 15,500 -39.98%
-
Tax Rate 33.77% 31.24% 32.82% 32.72% 32.49% 32.61% 29.75% -
Total Cost 179,597 164,466 150,813 166,014 199,454 211,609 221,789 -13.06%
-
Net Worth 172,293 169,534 168,739 169,791 166,586 163,160 149,938 9.66%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 2,943 2,943 2,913 2,913 2,913 2,913 2,119 24.35%
Div Payout % 40.98% 37.01% 30.21% 24.64% 21.49% 20.54% 13.67% -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 172,293 169,534 168,739 169,791 166,586 163,160 149,938 9.66%
NOSH 118,009 117,731 118,000 117,910 117,314 116,543 108,651 5.63%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 3.80% 4.66% 6.17% 6.85% 6.53% 6.39% 6.60% -
ROE 4.17% 4.69% 5.71% 6.96% 8.14% 8.70% 10.34% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 158.20 146.52 136.22 151.15 181.89 193.97 218.55 -19.30%
EPS 6.09 6.76 8.17 10.03 11.55 12.17 14.27 -43.16%
DPS 2.50 2.50 2.50 2.47 2.48 2.50 1.95 17.92%
NAPS 1.46 1.44 1.43 1.44 1.42 1.40 1.38 3.81%
Adjusted Per Share Value based on latest NOSH - 117,910
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 23.31 21.54 20.07 22.25 26.64 28.23 29.65 -14.75%
EPS 0.90 0.99 1.20 1.48 1.69 1.77 1.94 -39.93%
DPS 0.37 0.37 0.36 0.36 0.36 0.36 0.26 26.38%
NAPS 0.2151 0.2117 0.2107 0.212 0.208 0.2037 0.1872 9.65%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.71 0.78 0.89 1.00 1.01 0.90 1.10 -
P/RPS 0.45 0.53 0.65 0.66 0.56 0.46 0.50 -6.75%
P/EPS 11.67 11.55 10.89 9.97 8.74 7.39 7.71 31.66%
EY 8.57 8.66 9.18 10.03 11.44 13.53 12.97 -24.04%
DY 3.52 3.21 2.81 2.47 2.46 2.78 1.77 57.81%
P/NAPS 0.49 0.54 0.62 0.69 0.71 0.64 0.80 -27.77%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 31/10/08 29/07/08 29/04/08 29/01/08 30/10/07 26/07/07 16/04/07 -
Price 0.54 0.68 0.80 0.90 1.06 1.32 1.10 -
P/RPS 0.34 0.46 0.59 0.60 0.58 0.68 0.50 -22.58%
P/EPS 8.87 10.07 9.79 8.97 9.17 10.84 7.71 9.74%
EY 11.27 9.93 10.22 11.14 10.90 9.22 12.97 -8.90%
DY 4.63 3.68 3.13 2.75 2.34 1.89 1.77 89.29%
P/NAPS 0.37 0.47 0.56 0.62 0.75 0.94 0.80 -40.05%

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