[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
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 155,186 142,481 123,926 124,120 122,305 119,297 121,252 17.93%
PBT 15,116 13,412 9,470 7,265 4,676 4,462 4,207 135.14%
Tax -4,857 -4,379 -3,132 -2,311 -1,754 -1,784 -1,422 127.31%
NP 10,259 9,033 6,338 4,954 2,922 2,678 2,785 139.08%
-
NP to SH 10,294 9,073 6,264 4,917 2,922 2,678 2,785 139.63%
-
Tax Rate 32.13% 32.65% 33.07% 31.81% 37.51% 39.98% 33.80% -
Total Cost 144,927 133,448 117,588 119,166 119,383 116,619 118,467 14.42%
-
Net Worth 136,777 134,464 97,618 91,609 95,161 92,026 87,337 34.96%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 136,777 134,464 97,618 91,609 95,161 92,026 87,337 34.96%
NOSH 106,029 105,877 98,604 91,609 96,122 90,222 77,979 22.80%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 6.61% 6.34% 5.11% 3.99% 2.39% 2.24% 2.30% -
ROE 7.53% 6.75% 6.42% 5.37% 3.07% 2.91% 3.19% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 146.36 134.57 125.68 135.49 127.24 132.23 155.49 -3.96%
EPS 9.71 8.57 6.35 5.37 3.04 2.97 3.57 95.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.27 0.99 1.00 0.99 1.02 1.12 9.90%
Adjusted Per Share Value based on latest NOSH - 91,609
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 19.38 17.79 15.47 15.50 15.27 14.90 15.14 17.94%
EPS 1.29 1.13 0.78 0.61 0.36 0.33 0.35 139.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1708 0.1679 0.1219 0.1144 0.1188 0.1149 0.1091 34.93%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
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%
P/EPS 9.89 8.87 14.64 25.15 46.71 50.54 39.48 -60.36%
EY 10.11 11.28 6.83 3.98 2.14 1.98 2.53 152.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.60 0.94 1.35 1.43 1.47 1.26 -29.93%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
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%
P/EPS 10.61 11.67 11.96 16.40 47.04 48.85 41.72 -59.96%
EY 9.43 8.57 8.36 6.10 2.13 2.05 2.40 149.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.77 0.88 1.44 1.42 1.33 -28.80%

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