[GADANG] QoQ TTM Result on 31-May-2007 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- -8.46%
YoY- 17.77%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 160,736 178,223 213,387 226,063 237,460 230,312 209,073 -16.09%
PBT 14,770 18,146 20,639 21,449 22,306 20,403 19,725 -17.55%
Tax -4,847 -5,937 -6,706 -6,995 -6,635 -5,918 -5,889 -12.18%
NP 9,923 12,209 13,933 14,454 15,671 14,485 13,836 -19.89%
-
NP to SH 9,643 11,825 13,555 14,188 15,500 14,360 13,881 -21.57%
-
Tax Rate 32.82% 32.72% 32.49% 32.61% 29.75% 29.01% 29.86% -
Total Cost 150,813 166,014 199,454 211,609 221,789 215,827 195,237 -15.82%
-
Net Worth 168,739 169,791 166,586 163,160 149,938 149,379 144,130 11.09%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div 2,913 2,913 2,913 2,913 2,119 2,119 2,119 23.65%
Div Payout % 30.21% 24.64% 21.49% 20.54% 13.67% 14.76% 15.27% -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 168,739 169,791 166,586 163,160 149,938 149,379 144,130 11.09%
NOSH 118,000 117,910 117,314 116,543 108,651 105,943 105,978 7.43%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 6.17% 6.85% 6.53% 6.39% 6.60% 6.29% 6.62% -
ROE 5.71% 6.96% 8.14% 8.70% 10.34% 9.61% 9.63% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 136.22 151.15 181.89 193.97 218.55 217.39 197.28 -21.89%
EPS 8.17 10.03 11.55 12.17 14.27 13.55 13.10 -27.02%
DPS 2.50 2.47 2.48 2.50 1.95 2.00 2.00 16.05%
NAPS 1.43 1.44 1.42 1.40 1.38 1.41 1.36 3.40%
Adjusted Per Share Value based on latest NOSH - 116,543
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 20.07 22.25 26.64 28.23 29.65 28.76 26.11 -16.10%
EPS 1.20 1.48 1.69 1.77 1.94 1.79 1.73 -21.65%
DPS 0.36 0.36 0.36 0.36 0.26 0.26 0.26 24.25%
NAPS 0.2107 0.212 0.208 0.2037 0.1872 0.1865 0.18 11.08%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.89 1.00 1.01 0.90 1.10 1.07 0.88 -
P/RPS 0.65 0.66 0.56 0.46 0.50 0.49 0.45 27.80%
P/EPS 10.89 9.97 8.74 7.39 7.71 7.89 6.72 38.00%
EY 9.18 10.03 11.44 13.53 12.97 12.67 14.88 -27.55%
DY 2.81 2.47 2.46 2.78 1.77 1.87 2.27 15.30%
P/NAPS 0.62 0.69 0.71 0.64 0.80 0.76 0.65 -3.10%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/04/08 29/01/08 30/10/07 26/07/07 16/04/07 25/01/07 20/11/06 -
Price 0.80 0.90 1.06 1.32 1.10 1.09 1.05 -
P/RPS 0.59 0.60 0.58 0.68 0.50 0.50 0.53 7.41%
P/EPS 9.79 8.97 9.17 10.84 7.71 8.04 8.02 14.23%
EY 10.22 11.14 10.90 9.22 12.97 12.44 12.47 -12.43%
DY 3.13 2.75 2.34 1.89 1.77 1.83 1.90 39.52%
P/NAPS 0.56 0.62 0.75 0.94 0.80 0.77 0.77 -19.14%

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