[GADANG] QoQ TTM Result on 31-May-2006 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
31-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 17.03%
YoY- 145.01%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 237,460 230,312 209,073 185,629 155,186 142,481 123,926 54.45%
PBT 22,306 20,403 19,725 17,428 15,116 13,412 9,470 77.30%
Tax -6,635 -5,918 -5,889 -5,435 -4,857 -4,379 -3,132 65.17%
NP 15,671 14,485 13,836 11,993 10,259 9,033 6,338 83.15%
-
NP to SH 15,500 14,360 13,881 12,047 10,294 9,073 6,264 83.24%
-
Tax Rate 29.75% 29.01% 29.86% 31.19% 32.13% 32.65% 33.07% -
Total Cost 221,789 215,827 195,237 173,636 144,927 133,448 117,588 52.83%
-
Net Worth 149,938 149,379 144,130 139,865 136,777 134,464 97,618 33.22%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div 2,119 2,119 2,119 2,119 - - - -
Div Payout % 13.67% 14.76% 15.27% 17.59% - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 149,938 149,379 144,130 139,865 136,777 134,464 97,618 33.22%
NOSH 108,651 105,943 105,978 105,959 106,029 105,877 98,604 6.70%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 6.60% 6.29% 6.62% 6.46% 6.61% 6.34% 5.11% -
ROE 10.34% 9.61% 9.63% 8.61% 7.53% 6.75% 6.42% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 218.55 217.39 197.28 175.19 146.36 134.57 125.68 44.75%
EPS 14.27 13.55 13.10 11.37 9.71 8.57 6.35 71.82%
DPS 1.95 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.38 1.41 1.36 1.32 1.29 1.27 0.99 24.86%
Adjusted Per Share Value based on latest NOSH - 105,959
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 29.65 28.76 26.11 23.18 19.38 17.79 15.47 54.48%
EPS 1.94 1.79 1.73 1.50 1.29 1.13 0.78 83.87%
DPS 0.26 0.26 0.26 0.26 0.00 0.00 0.00 -
NAPS 0.1872 0.1865 0.18 0.1746 0.1708 0.1679 0.1219 33.21%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 1.10 1.07 0.88 0.80 0.96 0.76 0.93 -
P/RPS 0.50 0.49 0.45 0.46 0.66 0.56 0.74 -23.05%
P/EPS 7.71 7.89 6.72 7.04 9.89 8.87 14.64 -34.86%
EY 12.97 12.67 14.88 14.21 10.11 11.28 6.83 53.52%
DY 1.77 1.87 2.27 2.50 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 0.65 0.61 0.74 0.60 0.94 -10.21%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 16/04/07 25/01/07 20/11/06 31/07/06 26/04/06 26/01/06 28/10/05 -
Price 1.10 1.09 1.05 0.93 1.03 1.00 0.76 -
P/RPS 0.50 0.50 0.53 0.53 0.70 0.74 0.60 -11.47%
P/EPS 7.71 8.04 8.02 8.18 10.61 11.67 11.96 -25.43%
EY 12.97 12.44 12.47 12.23 9.43 8.57 8.36 34.12%
DY 1.77 1.83 1.90 2.15 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.77 0.70 0.80 0.79 0.77 2.58%

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