[GADANG] QoQ Cumulative 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- 21.52%
YoY- 15.8%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 111,382 73,402 38,773 225,955 176,709 121,242 51,449 67.42%
PBT 9,567 8,000 4,751 21,578 16,247 11,303 5,561 43.62%
Tax -2,589 -2,090 -1,273 -7,540 -4,738 -3,148 -1,562 40.09%
NP 6,978 5,910 3,478 14,038 11,509 8,155 3,999 44.98%
-
NP to SH 6,811 5,690 3,320 13,799 11,355 8,053 3,953 43.76%
-
Tax Rate 27.06% 26.12% 26.79% 34.94% 29.16% 27.85% 28.09% -
Total Cost 104,404 67,492 35,295 211,917 165,200 113,087 47,450 69.25%
-
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 4.05% 3.36% 1.99% 9.01% 7.70% 5.38% 2.74% -
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 94.69 62.44 33.05 206.57 165.27 114.27 48.55 56.16%
EPS 5.79 4.84 2.83 12.62 10.62 7.59 3.73 34.10%
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 15.30 10.08 5.33 31.04 24.27 16.65 7.07 67.38%
EPS 0.94 0.78 0.46 1.90 1.56 1.11 0.54 44.75%
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 0.94 1.60 3.06 0.44 0.67 0.94 1.81 -35.41%
P/EPS 15.37 20.66 35.69 7.13 10.36 14.10 23.59 -24.86%
EY 6.51 4.84 2.80 14.02 9.65 7.09 4.24 33.12%
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 0.84 1.44 3.21 0.64 0.67 0.95 2.16 -46.75%
P/EPS 13.82 18.60 37.46 10.46 10.36 14.36 28.15 -37.79%
EY 7.24 5.38 2.67 9.56 9.65 6.96 3.55 60.88%
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