[GADANG] YoY TTM Result on 30-Nov-2006 [#2]

Stock

[GADANG] GADANG HOLDINGS BHD

Announcement Date

25-Jan-2007

Admission Sponsor

Sponsor

Financial Year

31-May-2007

Quarter

30-Nov-2006 [#2]

Profit Trend

QoQ- 3.45%

YoY- 58.27%

Quarter Report

GADANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
TTM Result
Revenue	245,945	219,041	178,223	230,312	142,481	119,297	127,049	11.62%
YoY %	12.28%	22.90%	-22.62%	61.64%	19.43%	-6.10%	-	-
Horiz. %	193.58%	172.41%	140.28%	181.28%	112.15%	93.90%	100.00%	-
PBT	11,550	9,715	18,146	20,403	13,412	4,462	1,313	43.62%
YoY %	18.89%	-46.46%	-11.06%	52.12%	200.58%	239.83%	-	-
Horiz. %	879.66%	739.91%	1,382.03%	1,553.92%	1,021.48%	339.83%	100.00%	-
Tax	-5,460	-3,250	-5,937	-5,918	-4,379	-1,784	995	-
YoY %	-68.00%	45.26%	-0.32%	-35.15%	-145.46%	-279.30%	-	-
Horiz. %	-548.74%	-326.63%	-596.68%	-594.77%	-440.10%	-179.30%	100.00%	-
NP	6,090	6,465	12,209	14,485	9,033	2,678	2,308	17.53%
YoY %	-5.80%	-47.05%	-15.71%	60.36%	237.30%	16.03%	-	-
Horiz. %	263.86%	280.11%	528.99%	627.60%	391.38%	116.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,867	6,686	11,825	14,360	9,073	2,678	2,308	16.80%
YoY %	-12.25%	-43.46%	-17.65%	58.27%	238.80%	16.03%	-	-
Horiz. %	254.20%	289.69%	512.35%	622.18%	393.11%	116.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.27%	33.45%	32.72%	29.01%	32.65%	39.98%	-75.78%	-
YoY %	41.32%	2.23%	12.79%	-11.15%	-18.33%	152.76%	-	-
Horiz. %	-62.38%	-44.14%	-43.18%	-38.28%	-43.09%	-52.76%	100.00%	-
Total Cost	239,855	212,576	166,014	215,827	133,448	116,619	124,741	11.50%
YoY %	12.83%	28.05%	-23.08%	61.73%	14.43%	-6.51%	-	-
Horiz. %	192.28%	170.41%	133.09%	173.02%	106.98%	93.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	177,030	173,256	169,791	149,379	134,464	92,026	56,799	20.83%
YoY %	2.18%	2.04%	13.66%	11.09%	46.12%	62.02%	-	-
Horiz. %	311.68%	305.03%	298.93%	263.00%	236.74%	162.02%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Dividend
Div	-	2,943	2,913	2,119	-	-	-	-
YoY %	-	1.03%	37.47%	0.00%	-	-	-	-
Horiz. %	-	138.89%	137.47%	100.00%	-	-	-	-
Div Payout %	-	44.02%	24.64%	14.76%	-	-	-	-
YoY %	-	78.65%	66.94%	0.00%	-	-	-	-
Horiz. %	-	298.24%	166.94%	100.00%	-	-	-	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Equity
Net Worth	177,030	173,256	169,791	149,379	134,464	92,026	56,799	20.83%
YoY %	2.18%	2.04%	13.66%	11.09%	46.12%	62.02%	-	-
Horiz. %	311.68%	305.03%	298.93%	263.00%	236.74%	162.02%	100.00%	-
NOSH	118,020	117,861	117,910	105,943	105,877	90,222	63,819	10.77%
YoY %	0.13%	-0.04%	11.30%	0.06%	17.35%	41.37%	-	-
Horiz. %	184.93%	184.68%	184.76%	166.01%	165.90%	141.37%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Ratio Analysis
NP Margin	2.48%	2.95%	6.85%	6.29%	6.34%	2.24%	1.82%	-
YoY %	-15.93%	-56.93%	8.90%	-0.79%	183.04%	23.08%	-	-
Horiz. %	136.26%	162.09%	376.37%	345.60%	348.35%	123.08%	100.00%	-
ROE	3.31%	3.86%	6.96%	9.61%	6.75%	2.91%	4.06%	-
YoY %	-14.25%	-44.54%	-27.58%	42.37%	131.96%	-28.33%	-	-
Horiz. %	81.53%	95.07%	171.43%	236.70%	166.26%	71.67%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Per Share
RPS	208.39	185.85	151.15	217.39	134.57	132.23	199.08	0.76%
YoY %	12.13%	22.96%	-30.47%	61.54%	1.77%	-33.58%	-	-
Horiz. %	104.68%	93.35%	75.92%	109.20%	67.60%	66.42%	100.00%	-
EPS	4.97	5.67	10.03	13.55	8.57	2.97	3.62	5.41%
YoY %	-12.35%	-43.47%	-25.98%	58.11%	188.55%	-17.96%	-	-
Horiz. %	137.29%	156.63%	277.07%	374.31%	236.74%	82.04%	100.00%	-
DPS	0.00	2.50	2.47	2.00	0.00	0.00	0.00	-
YoY %	0.00%	1.21%	23.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	125.00%	123.50%	100.00%	-	-	-	-
NAPS	1.50	1.47	1.44	1.41	1.27	1.02	0.89	9.08%
YoY %	2.04%	2.08%	2.13%	11.02%	24.51%	14.61%	-	-
Horiz. %	168.54%	165.17%	161.80%	158.43%	142.70%	114.61%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Adjusted Per Share Value based on latest NOSH - 105,943
RPS	30.71	27.35	22.25	28.76	17.79	14.90	15.86	11.63%
YoY %	12.29%	22.92%	-22.64%	61.66%	19.40%	-6.05%	-	-
Horiz. %	193.63%	172.45%	140.29%	181.34%	112.17%	93.95%	100.00%	-
EPS	0.73	0.83	1.48	1.79	1.13	0.33	0.29	16.61%
YoY %	-12.05%	-43.92%	-17.32%	58.41%	242.42%	13.79%	-	-
Horiz. %	251.72%	286.21%	510.34%	617.24%	389.66%	113.79%	100.00%	-
DPS	0.00	0.37	0.36	0.26	0.00	0.00	0.00	-
YoY %	0.00%	2.78%	38.46%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	142.31%	138.46%	100.00%	-	-	-	-
NAPS	0.221	0.2163	0.212	0.1865	0.1679	0.1149	0.0709	20.84%
YoY %	2.17%	2.03%	13.67%	11.08%	46.13%	62.06%	-	-
Horiz. %	311.71%	305.08%	299.01%	263.05%	236.81%	162.06%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	-
Price	0.80	0.52	1.00	1.07	0.76	1.50	4.62	-
P/RPS	0.38	0.28	0.66	0.49	0.56	1.13	2.32	-26.01%
YoY %	35.71%	-57.58%	34.69%	-12.50%	-50.44%	-51.29%	-	-
Horiz. %	16.38%	12.07%	28.45%	21.12%	24.14%	48.71%	100.00%	-
P/EPS	16.09	9.17	9.97	7.89	8.87	50.54	127.75	-29.17%
YoY %	75.46%	-8.02%	26.36%	-11.05%	-82.45%	-60.44%	-	-
Horiz. %	12.59%	7.18%	7.80%	6.18%	6.94%	39.56%	100.00%	-
EY	6.21	10.91	10.03	12.67	11.28	1.98	0.78	41.26%
YoY %	-43.08%	8.77%	-20.84%	12.32%	469.70%	153.85%	-	-
Horiz. %	796.15%	1,398.72%	1,285.90%	1,624.36%	1,446.15%	253.85%	100.00%	-
DY	0.00	4.81	2.47	1.87	0.00	0.00	0.00	-
YoY %	0.00%	94.74%	32.09%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	257.22%	132.09%	100.00%	-	-	-	-
P/NAPS	0.53	0.35	0.69	0.76	0.60	1.47	5.19	-31.60%
YoY %	51.43%	-49.28%	-9.21%	26.67%	-59.18%	-71.68%	-	-
Horiz. %	10.21%	6.74%	13.29%	14.64%	11.56%	28.32%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Announcement Date
Date	28/01/10	21/01/09	29/01/08	25/01/07	26/01/06	27/01/05	29/01/04	-
Price	1.10	0.49	0.90	1.09	1.00	1.45	4.58	-
P/RPS	0.53	0.26	0.60	0.50	0.74	1.10	2.30	-21.68%
YoY %	103.85%	-56.67%	20.00%	-32.43%	-32.73%	-52.17%	-	-
Horiz. %	23.04%	11.30%	26.09%	21.74%	32.17%	47.83%	100.00%	-
P/EPS	22.13	8.64	8.97	8.04	11.67	48.85	126.64	-25.20%
YoY %	156.13%	-3.68%	11.57%	-31.11%	-76.11%	-61.43%	-	-
Horiz. %	17.47%	6.82%	7.08%	6.35%	9.22%	38.57%	100.00%	-
EY	4.52	11.58	11.14	12.44	8.57	2.05	0.79	33.70%
YoY %	-60.97%	3.95%	-10.45%	45.16%	318.05%	159.49%	-	-
Horiz. %	572.15%	1,465.82%	1,410.13%	1,574.68%	1,084.81%	259.49%	100.00%	-
DY	0.00	5.10	2.75	1.83	0.00	0.00	0.00	-
YoY %	0.00%	85.45%	50.27%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	278.69%	150.27%	100.00%	-	-	-	-
P/NAPS	0.73	0.33	0.62	0.77	0.79	1.42	5.15	-27.77%
YoY %	121.21%	-46.77%	-19.48%	-2.53%	-44.37%	-72.43%	-	-
Horiz. %	14.17%	6.41%	12.04%	14.95%	15.34%	27.57%	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