[GADANG] QoQ TTM Result on 31-May-2005 [#4]

Stock

[GADANG] GADANG HOLDINGS BHD

Announcement Date

28-Jul-2005

Admission Sponsor

Sponsor

Financial Year

31-May-2005

Quarter

31-May-2005 [#4]

Profit Trend

QoQ- 68.28%

YoY- 26.92%

Quarter Report

GADANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
TTM Result
Revenue	155,186	142,481	123,926	124,120	122,305	119,297	121,252	17.93%
YoY %	8.92%	14.97%	-0.16%	1.48%	2.52%	-1.61%	-	-
Horiz. %	127.99%	117.51%	102.21%	102.37%	100.87%	98.39%	100.00%	-
PBT	15,116	13,412	9,470	7,265	4,676	4,462	4,207	135.14%
YoY %	12.71%	41.63%	30.35%	55.37%	4.80%	6.06%	-	-
Horiz. %	359.31%	318.80%	225.10%	172.69%	111.15%	106.06%	100.00%	-
Tax	-4,857	-4,379	-3,132	-2,311	-1,754	-1,784	-1,422	127.31%
YoY %	-10.92%	-39.81%	-35.53%	-31.76%	1.68%	-25.46%	-	-
Horiz. %	341.56%	307.95%	220.25%	162.52%	123.35%	125.46%	100.00%	-
NP	10,259	9,033	6,338	4,954	2,922	2,678	2,785	139.08%
YoY %	13.57%	42.52%	27.94%	69.54%	9.11%	-3.84%	-	-
Horiz. %	368.37%	324.34%	227.58%	177.88%	104.92%	96.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,294	9,073	6,264	4,917	2,922	2,678	2,785	139.63%
YoY %	13.46%	44.84%	27.39%	68.28%	9.11%	-3.84%	-	-
Horiz. %	369.62%	325.78%	224.92%	176.55%	104.92%	96.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.13%	32.65%	33.07%	31.81%	37.51%	39.98%	33.80%	-
YoY %	-1.59%	-1.27%	3.96%	-15.20%	-6.18%	18.28%	-	-
Horiz. %	95.06%	96.60%	97.84%	94.11%	110.98%	118.28%	100.00%	-
Total Cost	144,927	133,448	117,588	119,166	119,383	116,619	118,467	14.42%
YoY %	8.60%	13.49%	-1.32%	-0.18%	2.37%	-1.56%	-	-
Horiz. %	122.34%	112.65%	99.26%	100.59%	100.77%	98.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	136,777	134,464	97,618	91,609	95,161	92,026	87,337	34.96%
YoY %	1.72%	37.75%	6.56%	-3.73%	3.41%	5.37%	-	-
Horiz. %	156.61%	153.96%	111.77%	104.89%	108.96%	105.37%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Equity
Net Worth	136,777	134,464	97,618	91,609	95,161	92,026	87,337	34.96%
YoY %	1.72%	37.75%	6.56%	-3.73%	3.41%	5.37%	-	-
Horiz. %	156.61%	153.96%	111.77%	104.89%	108.96%	105.37%	100.00%	-
NOSH	106,029	105,877	98,604	91,609	96,122	90,222	77,979	22.80%
YoY %	0.14%	7.38%	7.64%	-4.70%	6.54%	15.70%	-	-
Horiz. %	135.97%	135.78%	126.45%	117.48%	123.27%	115.70%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Ratio Analysis
NP Margin	6.61%	6.34%	5.11%	3.99%	2.39%	2.24%	2.30%	-
YoY %	4.26%	24.07%	28.07%	66.95%	6.70%	-2.61%	-	-
Horiz. %	287.39%	275.65%	222.17%	173.48%	103.91%	97.39%	100.00%	-
ROE	7.53%	6.75%	6.42%	5.37%	3.07%	2.91%	3.19%	-
YoY %	11.56%	5.14%	19.55%	74.92%	5.50%	-8.78%	-	-
Horiz. %	236.05%	211.60%	201.25%	168.34%	96.24%	91.22%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Per Share
RPS	146.36	134.57	125.68	135.49	127.24	132.23	155.49	-3.96%
YoY %	8.76%	7.07%	-7.24%	6.48%	-3.77%	-14.96%	-	-
Horiz. %	94.13%	86.55%	80.83%	87.14%	81.83%	85.04%	100.00%	-
EPS	9.71	8.57	6.35	5.37	3.04	2.97	3.57	95.20%
YoY %	13.30%	34.96%	18.25%	76.64%	2.36%	-16.81%	-	-
Horiz. %	271.99%	240.06%	177.87%	150.42%	85.15%	83.19%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.29	1.27	0.99	1.00	0.99	1.02	1.12	9.90%
YoY %	1.57%	28.28%	-1.00%	1.01%	-2.94%	-8.93%	-	-
Horiz. %	115.18%	113.39%	88.39%	89.29%	88.39%	91.07%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Adjusted Per Share Value based on latest NOSH - 91,609
RPS	19.38	17.79	15.47	15.50	15.27	14.90	15.14	17.94%
YoY %	8.94%	15.00%	-0.19%	1.51%	2.48%	-1.59%	-	-
Horiz. %	128.01%	117.50%	102.18%	102.38%	100.86%	98.41%	100.00%	-
EPS	1.29	1.13	0.78	0.61	0.36	0.33	0.35	139.17%
YoY %	14.16%	44.87%	27.87%	69.44%	9.09%	-5.71%	-	-
Horiz. %	368.57%	322.86%	222.86%	174.29%	102.86%	94.29%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1708	0.1679	0.1219	0.1144	0.1188	0.1149	0.1091	34.93%
YoY %	1.73%	37.74%	6.56%	-3.70%	3.39%	5.32%	-	-
Horiz. %	156.55%	153.90%	111.73%	104.86%	108.89%	105.32%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/06	30/11/05	30/08/05	31/05/05	28/02/05	30/11/04	30/08/04	-
Price	0.96	0.76	0.93	1.35	1.42	1.50	1.41	-
P/RPS	0.66	0.56	0.74	1.00	1.12	1.13	0.91	-19.32%
YoY %	17.86%	-24.32%	-26.00%	-10.71%	-0.88%	24.18%	-	-
Horiz. %	72.53%	61.54%	81.32%	109.89%	123.08%	124.18%	100.00%	-
P/EPS	9.89	8.87	14.64	25.15	46.71	50.54	39.48	-60.36%
YoY %	11.50%	-39.41%	-41.79%	-46.16%	-7.58%	28.01%	-	-
Horiz. %	25.05%	22.47%	37.08%	63.70%	118.31%	128.01%	100.00%	-
EY	10.11	11.28	6.83	3.98	2.14	1.98	2.53	152.45%
YoY %	-10.37%	65.15%	71.61%	85.98%	8.08%	-21.74%	-	-
Horiz. %	399.60%	445.85%	269.96%	157.31%	84.58%	78.26%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.74	0.60	0.94	1.35	1.43	1.47	1.26	-29.93%
YoY %	23.33%	-36.17%	-30.37%	-5.59%	-2.72%	16.67%	-	-
Horiz. %	58.73%	47.62%	74.60%	107.14%	113.49%	116.67%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Price Multiplier on Announcement Date
Date	26/04/06	26/01/06	28/10/05	28/07/05	25/04/05	27/01/05	28/10/04	-
Price	1.03	1.00	0.76	0.88	1.43	1.45	1.49	-
P/RPS	0.70	0.74	0.60	0.65	1.12	1.10	0.96	-19.03%
YoY %	-5.41%	23.33%	-7.69%	-41.96%	1.82%	14.58%	-	-
Horiz. %	72.92%	77.08%	62.50%	67.71%	116.67%	114.58%	100.00%	-
P/EPS	10.61	11.67	11.96	16.40	47.04	48.85	41.72	-59.96%
YoY %	-9.08%	-2.42%	-27.07%	-65.14%	-3.71%	17.09%	-	-
Horiz. %	25.43%	27.97%	28.67%	39.31%	112.75%	117.09%	100.00%	-
EY	9.43	8.57	8.36	6.10	2.13	2.05	2.40	149.62%
YoY %	10.04%	2.51%	37.05%	186.38%	3.90%	-14.58%	-	-
Horiz. %	392.92%	357.08%	348.33%	254.17%	88.75%	85.42%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.80	0.79	0.77	0.88	1.44	1.42	1.33	-28.80%
YoY %	1.27%	2.60%	-12.50%	-38.89%	1.41%	6.77%	-	-
Horiz. %	60.15%	59.40%	57.89%	66.17%	108.27%	106.77%	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