[GAMUDA] QoQ Cumulative Quarter Result on 30-Apr-2011 [#3]

Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 63.89%
YoY- 26.67%
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 1,411,322 641,994 2,673,208 1,862,598 1,241,394 634,202 2,455,143 -30.79%
PBT 355,444 167,161 544,524 393,397 235,028 109,691 412,260 -9.38%
Tax -74,062 -33,081 -111,579 -86,845 -47,615 -19,245 -80,547 -5.42%
NP 281,382 134,080 432,945 306,552 187,413 90,446 331,713 -10.36%
-
NP to SH 268,792 132,319 425,411 299,190 182,557 88,532 322,918 -11.48%
-
Tax Rate 20.84% 19.79% 20.49% 22.08% 20.26% 17.54% 19.54% -
Total Cost 1,129,940 507,914 2,240,263 1,556,046 1,053,981 543,756 2,123,430 -34.25%
-
Net Worth 3,822,176 3,818,879 3,671,579 3,624,683 3,553,123 3,561,632 3,430,468 7.45%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 123,962 123,855 230,755 245,741 122,521 122,113 181,613 -22.42%
Div Payout % 46.12% 93.60% 54.24% 82.14% 67.11% 137.93% 56.24% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 3,822,176 3,818,879 3,671,579 3,624,683 3,553,123 3,561,632 3,430,468 7.45%
NOSH 2,066,041 2,064,259 2,051,162 2,047,843 2,042,024 2,035,218 2,017,922 1.57%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 19.94% 20.88% 16.20% 16.46% 15.10% 14.26% 13.51% -
ROE 7.03% 3.46% 11.59% 8.25% 5.14% 2.49% 9.41% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 68.31 31.10 130.33 90.95 60.79 31.16 121.67 -31.87%
EPS 13.01 6.41 20.74 14.61 8.94 4.35 16.00 -12.84%
DPS 6.00 6.00 11.25 12.00 6.00 6.00 9.00 -23.62%
NAPS 1.85 1.85 1.79 1.77 1.74 1.75 1.70 5.78%
Adjusted Per Share Value based on latest NOSH - 2,057,019
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 49.63 22.57 94.00 65.49 43.65 22.30 86.33 -30.79%
EPS 9.45 4.65 14.96 10.52 6.42 3.11 11.35 -11.46%
DPS 4.36 4.36 8.11 8.64 4.31 4.29 6.39 -22.44%
NAPS 1.344 1.3428 1.291 1.2745 1.2494 1.2524 1.2063 7.45%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 3.70 3.40 3.69 3.74 3.81 3.80 3.32 -
P/RPS 5.42 10.93 2.83 4.11 6.27 12.19 2.73 57.76%
P/EPS 28.44 53.04 17.79 25.60 42.62 87.36 20.75 23.31%
EY 3.52 1.89 5.62 3.91 2.35 1.14 4.82 -18.85%
DY 1.62 1.76 3.05 3.21 1.57 1.58 2.71 -28.97%
P/NAPS 2.00 1.84 2.06 2.11 2.19 2.17 1.95 1.69%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 28/03/12 16/12/11 29/09/11 23/06/11 24/03/11 17/12/10 28/09/10 -
Price 3.60 3.00 2.87 3.75 3.79 3.83 3.80 -
P/RPS 5.27 9.65 2.20 4.12 6.23 12.29 3.12 41.69%
P/EPS 27.67 46.80 13.84 25.67 42.39 88.05 23.75 10.69%
EY 3.61 2.14 7.23 3.90 2.36 1.14 4.21 -9.71%
DY 1.67 2.00 3.92 3.20 1.58 1.57 2.37 -20.76%
P/NAPS 1.95 1.62 1.60 2.12 2.18 2.19 2.24 -8.80%

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