[GADANG] YoY 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
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 224,347 160,736 237,460 155,186 122,305 132,319 133,800 8.98%
PBT 5,496 14,770 22,306 15,116 4,676 4,184 -5,767 -
Tax -2,283 -4,847 -6,635 -4,857 -1,754 2,225 -2,933 -4.08%
NP 3,213 9,923 15,671 10,259 2,922 6,409 -8,700 -
-
NP to SH 3,508 9,643 15,500 10,294 2,922 6,409 -8,700 -
-
Tax Rate 41.54% 32.82% 29.75% 32.13% 37.51% -53.18% - -
Total Cost 221,134 150,813 221,789 144,927 119,383 125,910 142,500 7.59%
-
Net Worth 169,052 168,739 149,938 136,777 95,161 62,487 46,472 23.98%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div 2,943 2,913 2,119 - - - - -
Div Payout % 83.90% 30.21% 13.67% - - - - -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 169,052 168,739 149,938 136,777 95,161 62,487 46,472 23.98%
NOSH 118,218 118,000 108,651 106,029 96,122 66,476 49,970 15.41%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 1.43% 6.17% 6.60% 6.61% 2.39% 4.84% -6.50% -
ROE 2.08% 5.71% 10.34% 7.53% 3.07% 10.26% -18.72% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 189.77 136.22 218.55 146.36 127.24 199.05 267.76 -5.57%
EPS 2.97 8.17 14.27 9.71 3.04 9.64 -17.41 -
DPS 2.50 2.50 1.95 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.43 1.38 1.29 0.99 0.94 0.93 7.42%
Adjusted Per Share Value based on latest NOSH - 106,029
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 30.81 22.08 32.62 21.31 16.80 18.17 18.38 8.98%
EPS 0.48 1.32 2.13 1.41 0.40 0.88 -1.19 -
DPS 0.40 0.40 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.2322 0.2318 0.2059 0.1879 0.1307 0.0858 0.0638 23.99%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.50 0.89 1.10 0.96 1.42 1.88 0.90 -
P/RPS 0.26 0.65 0.50 0.66 1.12 0.94 0.34 -4.36%
P/EPS 16.85 10.89 7.71 9.89 46.71 19.50 -5.17 -
EY 5.93 9.18 12.97 10.11 2.14 5.13 -19.34 -
DY 5.00 2.81 1.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.62 0.80 0.74 1.43 2.00 0.97 -15.61%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 23/04/09 29/04/08 16/04/07 26/04/06 25/04/05 29/04/04 22/05/03 -
Price 0.57 0.80 1.10 1.03 1.43 1.85 0.90 -
P/RPS 0.30 0.59 0.50 0.70 1.12 0.93 0.34 -2.06%
P/EPS 19.21 9.79 7.71 10.61 47.04 19.19 -5.17 -
EY 5.21 10.22 12.97 9.43 2.13 5.21 -19.34 -
DY 4.39 3.13 1.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.56 0.80 0.80 1.44 1.97 0.97 -13.71%

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