[GADANG] QoQ TTM Result on 28-Feb-2006 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 13.46%
YoY- 252.29%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 230,312 209,073 185,629 155,186 142,481 123,926 124,120 50.94%
PBT 20,403 19,725 17,428 15,116 13,412 9,470 7,265 98.92%
Tax -5,918 -5,889 -5,435 -4,857 -4,379 -3,132 -2,311 87.06%
NP 14,485 13,836 11,993 10,259 9,033 6,338 4,954 104.34%
-
NP to SH 14,360 13,881 12,047 10,294 9,073 6,264 4,917 104.18%
-
Tax Rate 29.01% 29.86% 31.19% 32.13% 32.65% 33.07% 31.81% -
Total Cost 215,827 195,237 173,636 144,927 133,448 117,588 119,166 48.52%
-
Net Worth 149,379 144,130 139,865 136,777 134,464 97,618 91,609 38.49%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div 2,119 2,119 2,119 - - - - -
Div Payout % 14.76% 15.27% 17.59% - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 149,379 144,130 139,865 136,777 134,464 97,618 91,609 38.49%
NOSH 105,943 105,978 105,959 106,029 105,877 98,604 91,609 10.16%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 6.29% 6.62% 6.46% 6.61% 6.34% 5.11% 3.99% -
ROE 9.61% 9.63% 8.61% 7.53% 6.75% 6.42% 5.37% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 217.39 197.28 175.19 146.36 134.57 125.68 135.49 37.01%
EPS 13.55 13.10 11.37 9.71 8.57 6.35 5.37 85.23%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.36 1.32 1.29 1.27 0.99 1.00 25.71%
Adjusted Per Share Value based on latest NOSH - 106,029
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 31.63 28.72 25.50 21.31 19.57 17.02 17.05 50.92%
EPS 1.97 1.91 1.65 1.41 1.25 0.86 0.68 103.09%
DPS 0.29 0.29 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.2052 0.198 0.1921 0.1879 0.1847 0.1341 0.1258 38.52%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.07 0.88 0.80 0.96 0.76 0.93 1.35 -
P/RPS 0.49 0.45 0.46 0.66 0.56 0.74 1.00 -37.81%
P/EPS 7.89 6.72 7.04 9.89 8.87 14.64 25.15 -53.79%
EY 12.67 14.88 14.21 10.11 11.28 6.83 3.98 116.25%
DY 1.87 2.27 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.65 0.61 0.74 0.60 0.94 1.35 -31.79%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 25/01/07 20/11/06 31/07/06 26/04/06 26/01/06 28/10/05 28/07/05 -
Price 1.09 1.05 0.93 1.03 1.00 0.76 0.88 -
P/RPS 0.50 0.53 0.53 0.70 0.74 0.60 0.65 -16.03%
P/EPS 8.04 8.02 8.18 10.61 11.67 11.96 16.40 -37.79%
EY 12.44 12.47 12.23 9.43 8.57 8.36 6.10 60.74%
DY 1.83 1.90 2.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.70 0.80 0.79 0.77 0.88 -8.50%

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