[GADANG] YoY TTM Result on 30-Nov-2004 [#2]

Stock

[GADANG] GADANG HOLDINGS BHD

Announcement Date

27-Jan-2005

Admission Sponsor

Sponsor

Financial Year

31-May-2005

Quarter

30-Nov-2004 [#2]

Profit Trend

QoQ- -3.84%

YoY- 16.03%

Quarter Report

GADANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
TTM Result
Revenue	178,223	230,312	142,481	119,297	127,049	139,214	132,944	5.00%
YoY %	-22.62%	61.64%	19.43%	-6.10%	-8.74%	4.72%	-	-
Horiz. %	134.06%	173.24%	107.17%	89.73%	95.57%	104.72%	100.00%	-
PBT	18,146	20,403	13,412	4,462	1,313	-3,583	-38	-
YoY %	-11.06%	52.12%	200.58%	239.83%	136.65%	-9,328.95%	-	-
Horiz. %	-47,752.63%	-53,692.11%	-35,294.74%	-11,742.11%	-3,455.26%	9,428.95%	100.00%	-
Tax	-5,937	-5,918	-4,379	-1,784	995	-1,506	-770	40.53%
YoY %	-0.32%	-35.15%	-145.46%	-279.30%	166.07%	-95.58%	-	-
Horiz. %	771.04%	768.57%	568.70%	231.69%	-129.22%	195.58%	100.00%	-
NP	12,209	14,485	9,033	2,678	2,308	-5,089	-808	-
YoY %	-15.71%	60.36%	237.30%	16.03%	145.35%	-529.83%	-	-
Horiz. %	-1,511.01%	-1,792.70%	-1,117.95%	-331.44%	-285.64%	629.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,825	14,360	9,073	2,678	2,308	-5,089	-4,987	-
YoY %	-17.65%	58.27%	238.80%	16.03%	145.35%	-2.05%	-	-
Horiz. %	-237.12%	-287.95%	-181.93%	-53.70%	-46.28%	102.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.72%	29.01%	32.65%	39.98%	-75.78%	-	-	-
YoY %	12.79%	-11.15%	-18.33%	152.76%	0.00%	-	-	-
Horiz. %	-43.18%	-38.28%	-43.09%	-52.76%	100.00%	-	-	-
Total Cost	166,014	215,827	133,448	116,619	124,741	144,303	133,752	3.66%
YoY %	-23.08%	61.73%	14.43%	-6.51%	-13.56%	7.89%	-	-
Horiz. %	124.12%	161.36%	99.77%	87.19%	93.26%	107.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	169,791	149,379	134,464	92,026	56,799	44,149	31,643	32.29%
YoY %	13.66%	11.09%	46.12%	62.02%	28.65%	39.52%	-	-
Horiz. %	536.58%	472.08%	424.94%	290.83%	179.50%	139.52%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Dividend
Div	2,913	2,119	-	-	-	-	-	-
YoY %	37.47%	0.00%	-	-	-	-	-	-
Horiz. %	137.47%	100.00%	-	-	-	-	-	-
Div Payout %	24.64%	14.76%	-	-	-	-	-	-
YoY %	66.94%	0.00%	-	-	-	-	-	-
Horiz. %	166.94%	100.00%	-	-	-	-	-	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Equity
Net Worth	169,791	149,379	134,464	92,026	56,799	44,149	31,643	32.29%
YoY %	13.66%	11.09%	46.12%	62.02%	28.65%	39.52%	-	-
Horiz. %	536.58%	472.08%	424.94%	290.83%	179.50%	139.52%	100.00%	-
NOSH	117,910	105,943	105,877	90,222	63,819	39,774	19,901	34.49%
YoY %	11.30%	0.06%	17.35%	41.37%	60.45%	99.86%	-	-
Horiz. %	592.48%	532.35%	532.02%	453.35%	320.68%	199.86%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Ratio Analysis
NP Margin	6.85%	6.29%	6.34%	2.24%	1.82%	-3.66%	-0.61%	-
YoY %	8.90%	-0.79%	183.04%	23.08%	149.73%	-500.00%	-	-
Horiz. %	-1,122.95%	-1,031.15%	-1,039.34%	-367.21%	-298.36%	600.00%	100.00%	-
ROE	6.96%	9.61%	6.75%	2.91%	4.06%	-11.53%	-15.76%	-
YoY %	-27.58%	42.37%	131.96%	-28.33%	135.21%	26.84%	-	-
Horiz. %	-44.16%	-60.98%	-42.83%	-18.46%	-25.76%	73.16%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Per Share
RPS	151.15	217.39	134.57	132.23	199.08	350.01	668.01	-21.92%
YoY %	-30.47%	61.54%	1.77%	-33.58%	-43.12%	-47.60%	-	-
Horiz. %	22.63%	32.54%	20.14%	19.79%	29.80%	52.40%	100.00%	-
EPS	10.03	13.55	8.57	2.97	3.62	-12.79	-25.06	-
YoY %	-25.98%	58.11%	188.55%	-17.96%	128.30%	48.96%	-	-
Horiz. %	-40.02%	-54.07%	-34.20%	-11.85%	-14.45%	51.04%	100.00%	-
DPS	2.47	2.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	23.50%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	123.50%	100.00%	-	-	-	-	-	-
NAPS	1.44	1.41	1.27	1.02	0.89	1.11	1.59	-1.63%
YoY %	2.13%	11.02%	24.51%	14.61%	-19.82%	-30.19%	-	-
Horiz. %	90.57%	88.68%	79.87%	64.15%	55.97%	69.81%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Adjusted Per Share Value based on latest NOSH - 90,222
RPS	24.48	31.63	19.57	16.39	17.45	19.12	18.26	5.00%
YoY %	-22.61%	61.62%	19.40%	-6.07%	-8.73%	4.71%	-	-
Horiz. %	134.06%	173.22%	107.17%	89.76%	95.56%	104.71%	100.00%	-
EPS	1.62	1.97	1.25	0.37	0.32	-0.70	-0.68	-
YoY %	-17.77%	57.60%	237.84%	15.62%	145.71%	-2.94%	-	-
Horiz. %	-238.24%	-289.71%	-183.82%	-54.41%	-47.06%	102.94%	100.00%	-
DPS	0.40	0.29	0.00	0.00	0.00	0.00	0.00	-
YoY %	37.93%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	137.93%	100.00%	-	-	-	-	-	-
NAPS	0.2332	0.2052	0.1847	0.1264	0.078	0.0606	0.0435	32.27%
YoY %	13.65%	11.10%	46.12%	62.05%	28.71%	39.31%	-	-
Horiz. %	536.09%	471.72%	424.60%	290.57%	179.31%	139.31%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	30/11/01	-
Price	1.00	1.07	0.76	1.50	4.62	0.95	1.26	-
P/RPS	0.66	0.49	0.56	1.13	2.32	0.27	0.19	23.05%
YoY %	34.69%	-12.50%	-50.44%	-51.29%	759.26%	42.11%	-	-
Horiz. %	347.37%	257.89%	294.74%	594.74%	1,221.05%	142.11%	100.00%	-
P/EPS	9.97	7.89	8.87	50.54	127.75	-7.42	-5.03	-
YoY %	26.36%	-11.05%	-82.45%	-60.44%	1,821.70%	-47.51%	-	-
Horiz. %	-198.21%	-156.86%	-176.34%	-1,004.77%	-2,539.76%	147.51%	100.00%	-
EY	10.03	12.67	11.28	1.98	0.78	-13.47	-19.89	-
YoY %	-20.84%	12.32%	469.70%	153.85%	105.79%	32.28%	-	-
Horiz. %	-50.43%	-63.70%	-56.71%	-9.95%	-3.92%	67.72%	100.00%	-
DY	2.47	1.87	0.00	0.00	0.00	0.00	0.00	-
YoY %	32.09%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	132.09%	100.00%	-	-	-	-	-	-
P/NAPS	0.69	0.76	0.60	1.47	5.19	0.86	0.79	-2.22%
YoY %	-9.21%	26.67%	-59.18%	-71.68%	503.49%	8.86%	-	-
Horiz. %	87.34%	96.20%	75.95%	186.08%	656.96%	108.86%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Price Multiplier on Announcement Date
Date	29/01/08	25/01/07	26/01/06	27/01/05	29/01/04	28/01/03	30/01/02	-
Price	0.90	1.09	1.00	1.45	4.58	0.99	1.35	-
P/RPS	0.60	0.50	0.74	1.10	2.30	0.28	0.20	20.08%
YoY %	20.00%	-32.43%	-32.73%	-52.17%	721.43%	40.00%	-	-
Horiz. %	300.00%	250.00%	370.00%	550.00%	1,150.00%	140.00%	100.00%	-
P/EPS	8.97	8.04	11.67	48.85	126.64	-7.74	-5.39	-
YoY %	11.57%	-31.11%	-76.11%	-61.43%	1,736.18%	-43.60%	-	-
Horiz. %	-166.42%	-149.17%	-216.51%	-906.31%	-2,349.54%	143.60%	100.00%	-
EY	11.14	12.44	8.57	2.05	0.79	-12.92	-18.56	-
YoY %	-10.45%	45.16%	318.05%	159.49%	106.11%	30.39%	-	-
Horiz. %	-60.02%	-67.03%	-46.17%	-11.05%	-4.26%	69.61%	100.00%	-
DY	2.75	1.83	0.00	0.00	0.00	0.00	0.00	-
YoY %	50.27%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.27%	100.00%	-	-	-	-	-	-
P/NAPS	0.62	0.77	0.79	1.42	5.15	0.89	0.85	-5.12%
YoY %	-19.48%	-2.53%	-44.37%	-72.43%	478.65%	4.71%	-	-
Horiz. %	72.94%	90.59%	92.94%	167.06%	605.88%	104.71%	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