[GADANG] YoY Annualized Quarter Result on 30-Nov-2006 [#2]

Stock

[GADANG] GADANG HOLDINGS BHD

Announcement Date

25-Jan-2007

Admission Sponsor

Sponsor

Financial Year

31-May-2007

Quarter

30-Nov-2006 [#2]

Profit Trend

QoQ- 1.86%

YoY- 40.27%

Quarter Report

GADANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Annualized Quarter Result
Revenue	241,568	239,880	146,804	242,484	153,118	116,396	144,562	8.92%
YoY %	0.70%	63.40%	-39.46%	58.36%	31.55%	-19.48%	-	-
Horiz. %	167.10%	165.94%	101.55%	167.74%	105.92%	80.52%	100.00%	-
PBT	17,968	12,052	16,000	22,606	16,658	4,260	4,116	27.81%
YoY %	49.09%	-24.68%	-29.22%	35.71%	291.03%	3.50%	-	-
Horiz. %	436.54%	292.81%	388.73%	549.22%	404.71%	103.50%	100.00%	-
Tax	-5,004	-3,376	-4,180	-6,296	-5,330	-1,172	1,444	-
YoY %	-48.22%	19.23%	33.61%	-18.12%	-354.78%	-181.16%	-	-
Horiz. %	-346.54%	-233.80%	-289.47%	-436.01%	-369.11%	-81.16%	100.00%	-
NP	12,964	8,676	11,820	16,310	11,328	3,088	5,560	15.13%
YoY %	49.42%	-26.60%	-27.53%	43.98%	266.84%	-44.46%	-	-
Horiz. %	233.17%	156.04%	212.59%	293.35%	203.74%	55.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,940	8,844	11,380	16,106	11,482	3,088	5,560	16.53%
YoY %	57.62%	-22.28%	-29.34%	40.27%	271.83%	-44.46%	-	-
Horiz. %	250.72%	159.06%	204.68%	289.68%	206.51%	55.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.85%	28.01%	26.12%	27.85%	32.00%	27.51%	-35.08%	-
YoY %	-0.57%	7.24%	-6.21%	-12.97%	16.32%	178.42%	-	-
Horiz. %	-79.39%	-79.85%	-74.46%	-79.39%	-91.22%	-78.42%	100.00%	-
Total Cost	228,604	231,204	134,984	226,174	141,790	113,308	139,002	8.63%
YoY %	-1.12%	71.28%	-40.32%	59.51%	25.14%	-18.48%	-	-
Horiz. %	164.46%	166.33%	97.11%	162.71%	102.01%	81.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	177,139	173,342	169,289	149,601	125,491	86,059	53,786	21.95%
YoY %	2.19%	2.39%	13.16%	19.21%	45.82%	60.00%	-	-
Horiz. %	329.34%	322.28%	314.75%	278.14%	233.32%	160.00%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Equity
Net Worth	177,139	173,342	169,289	149,601	125,491	86,059	53,786	21.95%
YoY %	2.19%	2.39%	13.16%	19.21%	45.82%	60.00%	-	-
Horiz. %	329.34%	322.28%	314.75%	278.14%	233.32%	160.00%	100.00%	-
NOSH	118,092	117,920	117,561	106,100	98,812	84,371	60,434	11.80%
YoY %	0.15%	0.31%	10.80%	7.38%	17.12%	39.61%	-	-
Horiz. %	195.41%	195.12%	194.53%	175.56%	163.50%	139.61%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Ratio Analysis
NP Margin	5.37%	3.62%	8.05%	6.73%	7.40%	2.65%	3.85%	-
YoY %	48.34%	-55.03%	19.61%	-9.05%	179.25%	-31.17%	-	-
Horiz. %	139.48%	94.03%	209.09%	174.81%	192.21%	68.83%	100.00%	-
ROE	7.87%	5.10%	6.72%	10.77%	9.15%	3.59%	10.34%	-
YoY %	54.31%	-24.11%	-37.60%	17.70%	154.87%	-65.28%	-	-
Horiz. %	76.11%	49.32%	64.99%	104.16%	88.49%	34.72%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Per Share
RPS	204.56	203.43	124.87	228.54	154.96	137.96	239.20	-2.57%
YoY %	0.56%	62.91%	-45.36%	47.48%	12.32%	-42.32%	-	-
Horiz. %	85.52%	85.05%	52.20%	95.54%	64.78%	57.68%	100.00%	-
EPS	12.48	7.50	9.68	15.18	11.22	3.66	9.20	5.20%
YoY %	66.40%	-22.52%	-36.23%	35.29%	206.56%	-60.22%	-	-
Horiz. %	135.65%	81.52%	105.22%	165.00%	121.96%	39.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.50	1.47	1.44	1.41	1.27	1.02	0.89	9.08%
YoY %	2.04%	2.08%	2.13%	11.02%	24.51%	14.61%	-	-
Horiz. %	168.54%	165.17%	161.80%	158.43%	142.70%	114.61%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Adjusted Per Share Value based on latest NOSH - 105,943
RPS	30.16	29.95	18.33	30.28	19.12	14.53	18.05	8.92%
YoY %	0.70%	63.39%	-39.46%	58.37%	31.59%	-19.50%	-	-
Horiz. %	167.09%	165.93%	101.55%	167.76%	105.93%	80.50%	100.00%	-
EPS	1.74	1.10	1.42	2.01	1.43	0.39	0.69	16.65%
YoY %	58.18%	-22.54%	-29.35%	40.56%	266.67%	-43.48%	-	-
Horiz. %	252.17%	159.42%	205.80%	291.30%	207.25%	56.52%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2212	0.2164	0.2114	0.1868	0.1567	0.1075	0.0672	21.94%
YoY %	2.22%	2.37%	13.17%	19.21%	45.77%	59.97%	-	-
Horiz. %	329.17%	322.02%	314.58%	277.98%	233.18%	159.97%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	-
Price	0.80	0.52	1.00	1.07	0.76	1.50	4.62	-
P/RPS	0.39	0.26	0.80	0.47	0.49	1.09	1.93	-23.37%
YoY %	50.00%	-67.50%	70.21%	-4.08%	-55.05%	-43.52%	-	-
Horiz. %	20.21%	13.47%	41.45%	24.35%	25.39%	56.48%	100.00%	-
P/EPS	6.78	6.93	10.33	7.05	6.54	40.98	50.22	-28.35%
YoY %	-2.16%	-32.91%	46.52%	7.80%	-84.04%	-18.40%	-	-
Horiz. %	13.50%	13.80%	20.57%	14.04%	13.02%	81.60%	100.00%	-
EY	14.76	14.42	9.68	14.19	15.29	2.44	1.99	39.60%
YoY %	2.36%	48.97%	-31.78%	-7.19%	526.64%	22.61%	-	-
Horiz. %	741.71%	724.62%	486.43%	713.07%	768.34%	122.61%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.35	0.69	0.76	0.60	1.47	5.19	-31.60%
YoY %	51.43%	-49.28%	-9.21%	26.67%	-59.18%	-71.68%	-	-
Horiz. %	10.21%	6.74%	13.29%	14.64%	11.56%	28.32%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Announcement Date
Date	28/01/10	21/01/09	29/01/08	25/01/07	26/01/06	27/01/05	29/01/04	-
Price	1.10	0.49	0.90	1.09	1.00	1.45	4.58	-
P/RPS	0.54	0.24	0.72	0.48	0.65	1.05	1.91	-18.97%
YoY %	125.00%	-66.67%	50.00%	-26.15%	-38.10%	-45.03%	-	-
Horiz. %	28.27%	12.57%	37.70%	25.13%	34.03%	54.97%	100.00%	-
P/EPS	9.32	6.53	9.30	7.18	8.61	39.62	49.78	-24.34%
YoY %	42.73%	-29.78%	29.53%	-16.61%	-78.27%	-20.41%	-	-
Horiz. %	18.72%	13.12%	18.68%	14.42%	17.30%	79.59%	100.00%	-
EY	10.73	15.31	10.76	13.93	11.62	2.52	2.01	32.16%
YoY %	-29.92%	42.29%	-22.76%	19.88%	361.11%	25.37%	-	-
Horiz. %	533.83%	761.69%	535.32%	693.03%	578.11%	125.37%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.73	0.33	0.62	0.77	0.79	1.42	5.15	-27.77%
YoY %	121.21%	-46.77%	-19.48%	-2.53%	-44.37%	-72.43%	-	-
Horiz. %	14.17%	6.41%	12.04%	14.95%	15.34%	27.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos