[GADANG] QoQ TTM Result on 31-Aug-2006 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- 15.22%
YoY- 121.6%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 226,063 237,460 230,312 209,073 185,629 155,186 142,481 36.07%
PBT 21,449 22,306 20,403 19,725 17,428 15,116 13,412 36.79%
Tax -6,995 -6,635 -5,918 -5,889 -5,435 -4,857 -4,379 36.68%
NP 14,454 15,671 14,485 13,836 11,993 10,259 9,033 36.84%
-
NP to SH 14,188 15,500 14,360 13,881 12,047 10,294 9,073 34.76%
-
Tax Rate 32.61% 29.75% 29.01% 29.86% 31.19% 32.13% 32.65% -
Total Cost 211,609 221,789 215,827 195,237 173,636 144,927 133,448 36.02%
-
Net Worth 163,160 149,938 149,379 144,130 139,865 136,777 134,464 13.77%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 2,913 2,119 2,119 2,119 2,119 - - -
Div Payout % 20.54% 13.67% 14.76% 15.27% 17.59% - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 163,160 149,938 149,379 144,130 139,865 136,777 134,464 13.77%
NOSH 116,543 108,651 105,943 105,978 105,959 106,029 105,877 6.61%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 6.39% 6.60% 6.29% 6.62% 6.46% 6.61% 6.34% -
ROE 8.70% 10.34% 9.61% 9.63% 8.61% 7.53% 6.75% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 193.97 218.55 217.39 197.28 175.19 146.36 134.57 27.63%
EPS 12.17 14.27 13.55 13.10 11.37 9.71 8.57 26.36%
DPS 2.50 1.95 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.40 1.38 1.41 1.36 1.32 1.29 1.27 6.71%
Adjusted Per Share Value based on latest NOSH - 105,978
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 28.23 29.65 28.76 26.11 23.18 19.38 17.79 36.08%
EPS 1.77 1.94 1.79 1.73 1.50 1.29 1.13 34.91%
DPS 0.36 0.26 0.26 0.26 0.26 0.00 0.00 -
NAPS 0.2037 0.1872 0.1865 0.18 0.1746 0.1708 0.1679 13.76%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.90 1.10 1.07 0.88 0.80 0.96 0.76 -
P/RPS 0.46 0.50 0.49 0.45 0.46 0.66 0.56 -12.30%
P/EPS 7.39 7.71 7.89 6.72 7.04 9.89 8.87 -11.46%
EY 13.53 12.97 12.67 14.88 14.21 10.11 11.28 12.90%
DY 2.78 1.77 1.87 2.27 2.50 0.00 0.00 -
P/NAPS 0.64 0.80 0.76 0.65 0.61 0.74 0.60 4.40%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 26/07/07 16/04/07 25/01/07 20/11/06 31/07/06 26/04/06 26/01/06 -
Price 1.32 1.10 1.09 1.05 0.93 1.03 1.00 -
P/RPS 0.68 0.50 0.50 0.53 0.53 0.70 0.74 -5.48%
P/EPS 10.84 7.71 8.04 8.02 8.18 10.61 11.67 -4.80%
EY 9.22 12.97 12.44 12.47 12.23 9.43 8.57 4.99%
DY 1.89 1.77 1.83 1.90 2.15 0.00 0.00 -
P/NAPS 0.94 0.80 0.77 0.77 0.70 0.80 0.79 12.30%

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