[GADANG] QoQ Quarter Result on 31-Aug-2006 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- -4.59%
YoY- 86.55%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 49,354 55,467 69,793 51,449 60,751 48,319 48,554 1.09%
PBT 5,203 4,943 5,742 5,561 6,060 3,040 5,064 1.82%
Tax -2,258 -1,589 -1,586 -1,562 -1,898 -872 -1,557 28.15%
NP 2,945 3,354 4,156 3,999 4,162 2,168 3,507 -11.00%
-
NP to SH 2,832 3,303 4,100 3,953 4,143 2,163 3,621 -15.12%
-
Tax Rate 43.40% 32.15% 27.62% 28.09% 31.32% 28.68% 30.75% -
Total Cost 46,409 52,113 65,637 47,450 56,589 46,151 45,047 2.00%
-
Net Worth 163,160 149,938 149,379 144,130 139,865 136,777 134,464 13.77%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 2,913 - - - 2,119 - - -
Div Payout % 102.88% - - - 51.15% - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 163,160 149,938 149,379 144,130 139,865 136,777 134,464 13.77%
NOSH 116,543 108,651 105,943 105,978 105,959 106,029 105,877 6.61%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 5.97% 6.05% 5.95% 7.77% 6.85% 4.49% 7.22% -
ROE 1.74% 2.20% 2.74% 2.74% 2.96% 1.58% 2.69% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 42.35 51.05 65.88 48.55 57.33 45.57 45.86 -5.17%
EPS 2.43 3.04 3.87 3.73 3.91 2.04 3.42 -20.39%
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.40 1.38 1.41 1.36 1.32 1.29 1.27 6.71%
Adjusted Per Share Value based on latest NOSH - 105,978
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 6.78 7.62 9.59 7.07 8.34 6.64 6.67 1.09%
EPS 0.39 0.45 0.56 0.54 0.57 0.30 0.50 -15.27%
DPS 0.40 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.2241 0.2059 0.2052 0.198 0.1921 0.1879 0.1847 13.77%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.90 1.10 1.07 0.88 0.80 0.96 0.76 -
P/RPS 2.13 2.15 1.62 1.81 1.40 2.11 1.66 18.09%
P/EPS 37.04 36.18 27.65 23.59 20.46 47.06 22.22 40.63%
EY 2.70 2.76 3.62 4.24 4.89 2.13 4.50 -28.88%
DY 2.78 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.64 0.80 0.76 0.65 0.61 0.74 0.60 4.40%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 26/07/07 16/04/07 25/01/07 20/11/06 31/07/06 26/04/06 26/01/06 -
Price 1.32 1.10 1.09 1.05 0.93 1.03 1.00 -
P/RPS 3.12 2.15 1.65 2.16 1.62 2.26 2.18 27.02%
P/EPS 54.32 36.18 28.17 28.15 23.79 50.49 29.24 51.17%
EY 1.84 2.76 3.55 3.55 4.20 1.98 3.42 -33.87%
DY 1.89 0.00 0.00 0.00 2.15 0.00 0.00 -
P/NAPS 0.94 0.80 0.77 0.77 0.70 0.80 0.79 12.30%

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