[GADANG] QoQ Annualized Quarter Result on 28-Feb-2007 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
16-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- -6.0%
YoY- 43.64%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 146,804 155,092 225,955 235,612 242,484 205,796 185,629 -14.46%
PBT 16,000 19,004 21,578 21,662 22,606 22,244 17,339 -5.21%
Tax -4,180 -5,092 -7,540 -6,317 -6,296 -6,248 -5,476 -16.46%
NP 11,820 13,912 14,038 15,345 16,310 15,996 11,863 -0.24%
-
NP to SH 11,380 13,280 13,799 15,140 16,106 15,812 11,916 -3.01%
-
Tax Rate 26.12% 26.79% 34.94% 29.16% 27.85% 28.09% 31.58% -
Total Cost 134,984 141,180 211,917 220,266 226,174 189,800 173,766 -15.48%
-
Net Worth 169,289 166,586 153,136 147,550 149,601 144,130 138,494 14.30%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - 2,734 - - - 2,082 -
Div Payout % - - 19.82% - - - 17.48% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 169,289 166,586 153,136 147,550 149,601 144,130 138,494 14.30%
NOSH 117,561 117,314 109,383 106,920 106,100 105,978 104,131 8.41%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 8.05% 8.97% 6.21% 6.51% 6.73% 7.77% 6.39% -
ROE 6.72% 7.97% 9.01% 10.26% 10.77% 10.97% 8.60% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 124.87 132.20 206.57 220.36 228.54 194.19 178.26 -21.10%
EPS 9.68 11.32 12.62 14.16 15.18 14.92 11.44 -10.53%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 1.44 1.42 1.40 1.38 1.41 1.36 1.33 5.43%
Adjusted Per Share Value based on latest NOSH - 108,651
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 20.16 21.30 31.04 32.36 33.31 28.27 25.50 -14.48%
EPS 1.56 1.82 1.90 2.08 2.21 2.17 1.64 -3.27%
DPS 0.00 0.00 0.38 0.00 0.00 0.00 0.29 -
NAPS 0.2325 0.2288 0.2103 0.2027 0.2055 0.198 0.1902 14.31%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 1.00 1.01 0.90 1.10 1.07 0.88 0.80 -
P/RPS 0.80 0.76 0.44 0.50 0.47 0.45 0.45 46.70%
P/EPS 10.33 8.92 7.13 7.77 7.05 5.90 6.99 29.71%
EY 9.68 11.21 14.02 12.87 14.19 16.95 14.30 -22.88%
DY 0.00 0.00 2.78 0.00 0.00 0.00 2.50 -
P/NAPS 0.69 0.71 0.64 0.80 0.76 0.65 0.60 9.75%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 29/01/08 30/10/07 26/07/07 16/04/07 25/01/07 20/11/06 31/07/06 -
Price 0.90 1.06 1.32 1.10 1.09 1.05 0.93 -
P/RPS 0.72 0.80 0.64 0.50 0.48 0.54 0.52 24.20%
P/EPS 9.30 9.36 10.46 7.77 7.18 7.04 8.13 9.36%
EY 10.76 10.68 9.56 12.87 13.93 14.21 12.30 -8.52%
DY 0.00 0.00 1.89 0.00 0.00 0.00 2.15 -
P/NAPS 0.62 0.75 0.94 0.80 0.77 0.77 0.70 -7.76%

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