[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
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 245,945 219,041 178,223 230,312 142,481 119,297 127,049 11.62%
PBT 11,550 9,715 18,146 20,403 13,412 4,462 1,313 43.62%
Tax -5,460 -3,250 -5,937 -5,918 -4,379 -1,784 995 -
NP 6,090 6,465 12,209 14,485 9,033 2,678 2,308 17.53%
-
NP to SH 5,867 6,686 11,825 14,360 9,073 2,678 2,308 16.80%
-
Tax Rate 47.27% 33.45% 32.72% 29.01% 32.65% 39.98% -75.78% -
Total Cost 239,855 212,576 166,014 215,827 133,448 116,619 124,741 11.50%
-
Net Worth 177,030 173,256 169,791 149,379 134,464 92,026 56,799 20.83%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - 2,943 2,913 2,119 - - - -
Div Payout % - 44.02% 24.64% 14.76% - - - -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 177,030 173,256 169,791 149,379 134,464 92,026 56,799 20.83%
NOSH 118,020 117,861 117,910 105,943 105,877 90,222 63,819 10.77%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 2.48% 2.95% 6.85% 6.29% 6.34% 2.24% 1.82% -
ROE 3.31% 3.86% 6.96% 9.61% 6.75% 2.91% 4.06% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 208.39 185.85 151.15 217.39 134.57 132.23 199.08 0.76%
EPS 4.97 5.67 10.03 13.55 8.57 2.97 3.62 5.41%
DPS 0.00 2.50 2.47 2.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.44 1.41 1.27 1.02 0.89 9.08%
Adjusted Per Share Value based on latest NOSH - 105,943
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 30.71 27.35 22.25 28.76 17.79 14.90 15.86 11.63%
EPS 0.73 0.83 1.48 1.79 1.13 0.33 0.29 16.61%
DPS 0.00 0.37 0.36 0.26 0.00 0.00 0.00 -
NAPS 0.221 0.2163 0.212 0.1865 0.1679 0.1149 0.0709 20.84%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
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%
P/EPS 16.09 9.17 9.97 7.89 8.87 50.54 127.75 -29.17%
EY 6.21 10.91 10.03 12.67 11.28 1.98 0.78 41.26%
DY 0.00 4.81 2.47 1.87 0.00 0.00 0.00 -
P/NAPS 0.53 0.35 0.69 0.76 0.60 1.47 5.19 -31.60%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
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%
P/EPS 22.13 8.64 8.97 8.04 11.67 48.85 126.64 -25.20%
EY 4.52 11.58 11.14 12.44 8.57 2.05 0.79 33.70%
DY 0.00 5.10 2.75 1.83 0.00 0.00 0.00 -
P/NAPS 0.73 0.33 0.62 0.77 0.79 1.42 5.15 -27.77%

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