[GAMUDA] QoQ Cumulative Quarter Result on 30-Apr-2007 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 48.03%
YoY- 9.45%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 977,664 482,422 1,516,359 994,266 696,977 365,810 1,226,897 -14.01%
PBT 219,914 106,476 276,561 191,562 123,270 63,177 222,159 -0.67%
Tax -35,728 -16,073 -51,748 -36,967 -19,985 -11,070 -51,708 -21.79%
NP 184,186 90,403 224,813 154,595 103,285 52,107 170,451 5.28%
-
NP to SH 178,170 88,063 185,428 138,757 93,735 47,123 157,583 8.50%
-
Tax Rate 16.25% 15.10% 18.71% 19.30% 16.21% 17.52% 23.28% -
Total Cost 793,478 392,019 1,291,546 839,671 593,692 313,703 1,056,446 -17.32%
-
Net Worth 3,029,288 3,081,211 2,569,697 2,522,112 2,430,453 2,288,401 2,250,953 21.82%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 249,119 248,484 392,711 375,460 178,026 - 120,452 62.11%
Div Payout % 139.82% 282.17% 211.79% 270.59% 189.93% - 76.44% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 3,029,288 3,081,211 2,569,697 2,522,112 2,430,453 2,288,401 2,250,953 21.82%
NOSH 1,992,953 1,987,878 853,720 816,217 774,029 752,763 752,827 91.02%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 18.84% 18.74% 14.83% 15.55% 14.82% 14.24% 13.89% -
ROE 5.88% 2.86% 7.22% 5.50% 3.86% 2.06% 7.00% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 49.06 24.27 177.62 121.81 90.05 48.60 162.97 -54.98%
EPS 8.94 4.43 21.72 17.00 12.11 6.26 20.93 -43.19%
DPS 12.50 12.50 46.00 46.00 23.00 0.00 16.00 -15.13%
NAPS 1.52 1.55 3.01 3.09 3.14 3.04 2.99 -36.22%
Adjusted Per Share Value based on latest NOSH - 900,440
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 34.65 17.10 53.74 35.24 24.70 12.96 43.48 -14.00%
EPS 6.31 3.12 6.57 4.92 3.32 1.67 5.58 8.51%
DPS 8.83 8.81 13.92 13.31 6.31 0.00 4.27 62.09%
NAPS 1.0736 1.092 0.9107 0.8938 0.8614 0.811 0.7977 21.83%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 5.10 4.56 3.90 3.92 3.55 1.98 1.75 -
P/RPS 10.40 18.79 2.20 3.22 3.94 4.07 1.07 353.55%
P/EPS 57.05 102.93 17.96 23.06 29.31 31.63 8.36 258.52%
EY 1.75 0.97 5.57 4.34 3.41 3.16 11.96 -72.13%
DY 2.45 2.74 11.79 11.73 6.48 0.00 9.14 -58.32%
P/NAPS 3.36 2.94 1.30 1.27 1.13 0.65 0.59 217.89%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 26/03/08 17/12/07 26/09/07 25/06/07 27/03/07 21/12/06 29/09/06 -
Price 3.14 4.60 4.32 4.38 4.12 2.41 2.01 -
P/RPS 6.40 18.95 2.43 3.60 4.58 4.96 1.23 199.37%
P/EPS 35.12 103.84 19.89 25.76 34.02 38.50 9.60 136.86%
EY 2.85 0.96 5.03 3.88 2.94 2.60 10.41 -57.73%
DY 3.98 2.72 10.65 10.50 5.58 0.00 7.96 -36.92%
P/NAPS 2.07 2.97 1.44 1.42 1.31 0.79 0.67 111.69%

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