[GADANG] YoY TTM Result on 31-May-2005 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- 68.28%
YoY- 26.92%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 172,503 226,063 185,629 124,120 133,380 138,086 133,003 4.42%
PBT 11,689 21,449 17,428 7,265 4,340 -2,097 -2,273 -
Tax -3,652 -6,995 -5,435 -2,311 -466 -961 -1,038 23.30%
NP 8,037 14,454 11,993 4,954 3,874 -3,058 -3,311 -
-
NP to SH 7,953 14,188 12,047 4,917 3,874 -3,058 -4,123 -
-
Tax Rate 31.24% 32.61% 31.19% 31.81% 10.74% - - -
Total Cost 164,466 211,609 173,636 119,166 129,506 141,144 136,314 3.17%
-
Net Worth 169,534 163,160 139,865 91,609 85,924 50,128 28,861 34.28%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div 2,943 2,913 2,119 - - - - -
Div Payout % 37.01% 20.54% 17.59% - - - - -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 169,534 163,160 139,865 91,609 85,924 50,128 28,861 34.28%
NOSH 117,731 116,543 105,959 91,609 74,716 50,128 19,904 34.44%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 4.66% 6.39% 6.46% 3.99% 2.90% -2.21% -2.49% -
ROE 4.69% 8.70% 8.61% 5.37% 4.51% -6.10% -14.29% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 146.52 193.97 175.19 135.49 178.51 275.46 668.20 -22.32%
EPS 6.76 12.17 11.37 5.37 5.18 -6.10 -20.71 -
DPS 2.50 2.50 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.40 1.32 1.00 1.15 1.00 1.45 -0.11%
Adjusted Per Share Value based on latest NOSH - 91,609
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 21.54 28.23 23.18 15.50 16.65 17.24 16.61 4.42%
EPS 0.99 1.77 1.50 0.61 0.48 -0.38 -0.51 -
DPS 0.37 0.36 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.2117 0.2037 0.1746 0.1144 0.1073 0.0626 0.036 34.31%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 0.78 0.90 0.80 1.35 1.83 0.83 1.30 -
P/RPS 0.53 0.46 0.46 1.00 1.03 0.30 0.19 18.62%
P/EPS 11.55 7.39 7.04 25.15 35.29 -13.61 -6.28 -
EY 8.66 13.53 14.21 3.98 2.83 -7.35 -15.93 -
DY 3.21 2.78 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 0.61 1.35 1.59 0.83 0.90 -8.15%
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 29/07/08 26/07/07 31/07/06 28/07/05 29/07/04 30/07/03 30/07/02 -
Price 0.68 1.32 0.93 0.88 1.59 1.66 1.07 -
P/RPS 0.46 0.68 0.53 0.65 0.89 0.60 0.16 19.22%
P/EPS 10.07 10.84 8.18 16.40 30.67 -27.21 -5.17 -
EY 9.93 9.22 12.23 6.10 3.26 -3.67 -19.36 -
DY 3.68 1.89 2.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.94 0.70 0.88 1.38 1.66 0.74 -7.27%

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