[GADANG] QoQ TTM Result on 31-Aug-2005 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- 27.39%
YoY- 124.92%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 185,629 155,186 142,481 123,926 124,120 122,305 119,297 34.31%
PBT 17,428 15,116 13,412 9,470 7,265 4,676 4,462 148.22%
Tax -5,435 -4,857 -4,379 -3,132 -2,311 -1,754 -1,784 110.29%
NP 11,993 10,259 9,033 6,338 4,954 2,922 2,678 171.94%
-
NP to SH 12,047 10,294 9,073 6,264 4,917 2,922 2,678 172.75%
-
Tax Rate 31.19% 32.13% 32.65% 33.07% 31.81% 37.51% 39.98% -
Total Cost 173,636 144,927 133,448 117,588 119,166 119,383 116,619 30.42%
-
Net Worth 139,865 136,777 134,464 97,618 91,609 95,161 92,026 32.22%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div 2,119 - - - - - - -
Div Payout % 17.59% - - - - - - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 139,865 136,777 134,464 97,618 91,609 95,161 92,026 32.22%
NOSH 105,959 106,029 105,877 98,604 91,609 96,122 90,222 11.32%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 6.46% 6.61% 6.34% 5.11% 3.99% 2.39% 2.24% -
ROE 8.61% 7.53% 6.75% 6.42% 5.37% 3.07% 2.91% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 175.19 146.36 134.57 125.68 135.49 127.24 132.23 20.65%
EPS 11.37 9.71 8.57 6.35 5.37 3.04 2.97 144.92%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.29 1.27 0.99 1.00 0.99 1.02 18.77%
Adjusted Per Share Value based on latest NOSH - 98,604
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 23.18 19.38 17.79 15.47 15.50 15.27 14.90 34.29%
EPS 1.50 1.29 1.13 0.78 0.61 0.36 0.33 174.65%
DPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1746 0.1708 0.1679 0.1219 0.1144 0.1188 0.1149 32.20%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.80 0.96 0.76 0.93 1.35 1.42 1.50 -
P/RPS 0.46 0.66 0.56 0.74 1.00 1.12 1.13 -45.10%
P/EPS 7.04 9.89 8.87 14.64 25.15 46.71 50.54 -73.16%
EY 14.21 10.11 11.28 6.83 3.98 2.14 1.98 272.51%
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 0.60 0.94 1.35 1.43 1.47 -44.39%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/07/06 26/04/06 26/01/06 28/10/05 28/07/05 25/04/05 27/01/05 -
Price 0.93 1.03 1.00 0.76 0.88 1.43 1.45 -
P/RPS 0.53 0.70 0.74 0.60 0.65 1.12 1.10 -38.56%
P/EPS 8.18 10.61 11.67 11.96 16.40 47.04 48.85 -69.65%
EY 12.23 9.43 8.57 8.36 6.10 2.13 2.05 229.29%
DY 2.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.79 0.77 0.88 1.44 1.42 -37.62%

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