[GADANG] YoY TTM Result on 28-Feb-2007 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
16-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 7.94%
YoY- 50.57%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 264,463 224,347 160,736 237,460 155,186 122,305 132,319 12.22%
PBT 20,281 5,496 14,770 22,306 15,116 4,676 4,184 30.07%
Tax -7,539 -2,283 -4,847 -6,635 -4,857 -1,754 2,225 -
NP 12,742 3,213 9,923 15,671 10,259 2,922 6,409 12.12%
-
NP to SH 12,402 3,508 9,643 15,500 10,294 2,922 6,409 11.62%
-
Tax Rate 37.17% 41.54% 32.82% 29.75% 32.13% 37.51% -53.18% -
Total Cost 251,721 221,134 150,813 221,789 144,927 119,383 125,910 12.23%
-
Net Worth 181,973 169,052 168,739 149,938 136,777 95,161 62,487 19.49%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div - 2,943 2,913 2,119 - - - -
Div Payout % - 83.90% 30.21% 13.67% - - - -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 181,973 169,052 168,739 149,938 136,777 95,161 62,487 19.49%
NOSH 118,164 118,218 118,000 108,651 106,029 96,122 66,476 10.05%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 4.82% 1.43% 6.17% 6.60% 6.61% 2.39% 4.84% -
ROE 6.82% 2.08% 5.71% 10.34% 7.53% 3.07% 10.26% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 223.81 189.77 136.22 218.55 146.36 127.24 199.05 1.97%
EPS 10.50 2.97 8.17 14.27 9.71 3.04 9.64 1.43%
DPS 0.00 2.50 2.50 1.95 0.00 0.00 0.00 -
NAPS 1.54 1.43 1.43 1.38 1.29 0.99 0.94 8.57%
Adjusted Per Share Value based on latest NOSH - 108,651
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 36.32 30.81 22.08 32.62 21.31 16.80 18.17 12.22%
EPS 1.70 0.48 1.32 2.13 1.41 0.40 0.88 11.59%
DPS 0.00 0.40 0.40 0.29 0.00 0.00 0.00 -
NAPS 0.2499 0.2322 0.2318 0.2059 0.1879 0.1307 0.0858 19.49%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.94 0.50 0.89 1.10 0.96 1.42 1.88 -
P/RPS 0.42 0.26 0.65 0.50 0.66 1.12 0.94 -12.55%
P/EPS 8.96 16.85 10.89 7.71 9.89 46.71 19.50 -12.15%
EY 11.17 5.93 9.18 12.97 10.11 2.14 5.13 13.84%
DY 0.00 5.00 2.81 1.77 0.00 0.00 0.00 -
P/NAPS 0.61 0.35 0.62 0.80 0.74 1.43 2.00 -17.94%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 29/04/10 23/04/09 29/04/08 16/04/07 26/04/06 25/04/05 29/04/04 -
Price 0.92 0.57 0.80 1.10 1.03 1.43 1.85 -
P/RPS 0.41 0.30 0.59 0.50 0.70 1.12 0.93 -12.75%
P/EPS 8.77 19.21 9.79 7.71 10.61 47.04 19.19 -12.22%
EY 11.41 5.21 10.22 12.97 9.43 2.13 5.21 13.95%
DY 0.00 4.39 3.13 1.77 0.00 0.00 0.00 -
P/NAPS 0.60 0.40 0.56 0.80 0.80 1.44 1.97 -17.96%

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