[GADANG] QoQ Annualized Quarter Result on 31-May-2007 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- -8.86%
YoY- 15.8%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 148,509 146,804 155,092 225,955 235,612 242,484 205,796 -19.56%
PBT 12,756 16,000 19,004 21,578 21,662 22,606 22,244 -30.99%
Tax -3,452 -4,180 -5,092 -7,540 -6,317 -6,296 -6,248 -32.69%
NP 9,304 11,820 13,912 14,038 15,345 16,310 15,996 -30.34%
-
NP to SH 9,081 11,380 13,280 13,799 15,140 16,106 15,812 -30.93%
-
Tax Rate 27.06% 26.12% 26.79% 34.94% 29.16% 27.85% 28.09% -
Total Cost 139,205 134,984 141,180 211,917 220,266 226,174 189,800 -18.68%
-
Net Worth 168,216 169,289 166,586 153,136 147,550 149,601 144,130 10.86%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - 2,734 - - - -
Div Payout % - - - 19.82% - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 168,216 169,289 166,586 153,136 147,550 149,601 144,130 10.86%
NOSH 117,633 117,561 117,314 109,383 106,920 106,100 105,978 7.21%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 6.26% 8.05% 8.97% 6.21% 6.51% 6.73% 7.77% -
ROE 5.40% 6.72% 7.97% 9.01% 10.26% 10.77% 10.97% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 126.25 124.87 132.20 206.57 220.36 228.54 194.19 -24.97%
EPS 7.72 9.68 11.32 12.62 14.16 15.18 14.92 -35.57%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.43 1.44 1.42 1.40 1.38 1.41 1.36 3.40%
Adjusted Per Share Value based on latest NOSH - 116,543
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 20.40 20.16 21.30 31.04 32.36 33.31 28.27 -19.56%
EPS 1.25 1.56 1.82 1.90 2.08 2.21 2.17 -30.79%
DPS 0.00 0.00 0.00 0.38 0.00 0.00 0.00 -
NAPS 0.231 0.2325 0.2288 0.2103 0.2027 0.2055 0.198 10.83%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.89 1.00 1.01 0.90 1.10 1.07 0.88 -
P/RPS 0.70 0.80 0.76 0.44 0.50 0.47 0.45 34.28%
P/EPS 11.53 10.33 8.92 7.13 7.77 7.05 5.90 56.37%
EY 8.67 9.68 11.21 14.02 12.87 14.19 16.95 -36.06%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.71 0.64 0.80 0.76 0.65 -3.10%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/04/08 29/01/08 30/10/07 26/07/07 16/04/07 25/01/07 20/11/06 -
Price 0.80 0.90 1.06 1.32 1.10 1.09 1.05 -
P/RPS 0.63 0.72 0.80 0.64 0.50 0.48 0.54 10.83%
P/EPS 10.36 9.30 9.36 10.46 7.77 7.18 7.04 29.40%
EY 9.65 10.76 10.68 9.56 12.87 13.93 14.21 -22.75%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.75 0.94 0.80 0.77 0.77 -19.14%

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