[GADANG] YoY TTM Result on 31-May-2004 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- -39.55%
YoY- 226.68%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 226,063 185,629 124,120 133,380 138,086 133,003 118,738 11.32%
PBT 21,449 17,428 7,265 4,340 -2,097 -2,273 1,378 57.98%
Tax -6,995 -5,435 -2,311 -466 -961 -1,038 -309 68.15%
NP 14,454 11,993 4,954 3,874 -3,058 -3,311 1,069 54.31%
-
NP to SH 14,188 12,047 4,917 3,874 -3,058 -4,123 -2,298 -
-
Tax Rate 32.61% 31.19% 31.81% 10.74% - - 22.42% -
Total Cost 211,609 173,636 119,166 129,506 141,144 136,314 117,669 10.27%
-
Net Worth 163,160 139,865 91,609 85,924 50,128 28,861 33,441 30.21%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 2,913 2,119 - - - - - -
Div Payout % 20.54% 17.59% - - - - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 163,160 139,865 91,609 85,924 50,128 28,861 33,441 30.21%
NOSH 116,543 105,959 91,609 74,716 50,128 19,904 19,905 34.23%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 6.39% 6.46% 3.99% 2.90% -2.21% -2.49% 0.90% -
ROE 8.70% 8.61% 5.37% 4.51% -6.10% -14.29% -6.87% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 193.97 175.19 135.49 178.51 275.46 668.20 596.51 -17.06%
EPS 12.17 11.37 5.37 5.18 -6.10 -20.71 -11.54 -
DPS 2.50 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.32 1.00 1.15 1.00 1.45 1.68 -2.99%
Adjusted Per Share Value based on latest NOSH - 74,716
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 28.23 23.18 15.50 16.65 17.24 16.61 14.83 11.32%
EPS 1.77 1.50 0.61 0.48 -0.38 -0.51 -0.29 -
DPS 0.36 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2037 0.1746 0.1144 0.1073 0.0626 0.036 0.0418 30.19%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.90 0.80 1.35 1.83 0.83 1.30 0.89 -
P/RPS 0.46 0.46 1.00 1.03 0.30 0.19 0.15 20.52%
P/EPS 7.39 7.04 25.15 35.29 -13.61 -6.28 -7.71 -
EY 13.53 14.21 3.98 2.83 -7.35 -15.93 -12.97 -
DY 2.78 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 1.35 1.59 0.83 0.90 0.53 3.19%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 26/07/07 31/07/06 28/07/05 29/07/04 30/07/03 30/07/02 30/07/01 -
Price 1.32 0.93 0.88 1.59 1.66 1.07 0.85 -
P/RPS 0.68 0.53 0.65 0.89 0.60 0.16 0.14 30.12%
P/EPS 10.84 8.18 16.40 30.67 -27.21 -5.17 -7.36 -
EY 9.22 12.23 6.10 3.26 -3.67 -19.36 -13.58 -
DY 1.89 2.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.70 0.88 1.38 1.66 0.74 0.51 10.72%

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