[GADANG] YoY Annualized Quarter 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- -8.86%
YoY- 15.8%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 270,454 246,693 171,873 225,955 185,629 124,134 133,380 12.49%
PBT 19,064 9,694 11,413 21,578 17,339 7,494 4,337 27.97%
Tax -5,225 -6,149 -3,793 -7,540 -5,476 -2,808 -725 38.96%
NP 13,839 3,545 7,620 14,038 11,863 4,686 3,612 25.07%
-
NP to SH 14,867 3,030 7,516 13,799 11,916 5,030 3,612 26.58%
-
Tax Rate 27.41% 63.43% 33.23% 34.94% 31.58% 37.47% 16.72% -
Total Cost 256,615 243,148 164,253 211,917 173,766 119,448 129,768 12.02%
-
Net Worth 188,840 171,265 169,434 153,136 138,494 111,850 74,052 16.87%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div - - 2,941 2,734 2,082 - - -
Div Payout % - - 39.14% 19.82% 17.48% - - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 188,840 171,265 169,434 153,136 138,494 111,850 74,052 16.87%
NOSH 118,025 118,113 117,662 109,383 104,131 90,201 65,532 10.29%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 5.12% 1.44% 4.43% 6.21% 6.39% 3.77% 2.71% -
ROE 7.87% 1.77% 4.44% 9.01% 8.60% 4.50% 4.88% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 229.15 208.86 146.07 206.57 178.26 137.62 203.53 1.99%
EPS 12.64 2.57 6.39 12.62 11.44 5.58 5.51 14.83%
DPS 0.00 0.00 2.50 2.50 2.00 0.00 0.00 -
NAPS 1.60 1.45 1.44 1.40 1.33 1.24 1.13 5.96%
Adjusted Per Share Value based on latest NOSH - 116,543
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 33.77 30.80 21.46 28.21 23.18 15.50 16.65 12.50%
EPS 1.86 0.38 0.94 1.72 1.49 0.63 0.45 26.66%
DPS 0.00 0.00 0.37 0.34 0.26 0.00 0.00 -
NAPS 0.2358 0.2138 0.2116 0.1912 0.1729 0.1397 0.0925 16.86%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 0.83 0.54 0.78 0.90 0.80 1.35 1.83 -
P/RPS 0.36 0.26 0.53 0.44 0.45 0.98 0.90 -14.15%
P/EPS 6.59 21.05 12.21 7.13 6.99 24.21 33.20 -23.61%
EY 15.18 4.75 8.19 14.02 14.30 4.13 3.01 30.93%
DY 0.00 0.00 3.21 2.78 2.50 0.00 0.00 -
P/NAPS 0.52 0.37 0.54 0.64 0.60 1.09 1.62 -17.24%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 29/07/10 30/07/09 29/07/08 26/07/07 31/07/06 28/07/05 29/07/04 -
Price 0.95 0.64 0.68 1.32 0.93 0.88 1.59 -
P/RPS 0.41 0.31 0.47 0.64 0.52 0.64 0.78 -10.16%
P/EPS 7.54 24.95 10.65 10.46 8.13 15.78 28.85 -20.03%
EY 13.26 4.01 9.39 9.56 12.30 6.34 3.47 25.02%
DY 0.00 0.00 3.68 1.89 2.15 0.00 0.00 -
P/NAPS 0.59 0.44 0.47 0.94 0.70 0.71 1.41 -13.50%

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