[GAMUDA] QoQ Cumulative Quarter Result on 31-Jan-2010 [#2]

Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 106.22%
YoY- 46.66%
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 634,202 2,455,143 1,740,364 1,227,202 623,960 2,727,302 1,785,061 -49.74%
PBT 109,691 412,260 297,068 195,280 94,496 282,157 201,741 -33.30%
Tax -19,245 -80,547 -52,782 -37,462 -17,464 -78,003 -44,668 -42.86%
NP 90,446 331,713 244,286 157,818 77,032 204,154 157,073 -30.71%
-
NP to SH 88,532 322,918 236,190 152,658 74,025 193,689 150,395 -29.69%
-
Tax Rate 17.54% 19.54% 17.77% 19.18% 18.48% 27.65% 22.14% -
Total Cost 543,756 2,123,430 1,496,078 1,069,384 546,928 2,523,148 1,627,988 -51.76%
-
Net Worth 3,561,632 3,430,468 2,016,620 2,016,153 2,013,322 3,151,209 3,108,163 9.47%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 122,113 181,613 241,994 120,969 120,799 160,571 160,421 -16.59%
Div Payout % 137.93% 56.24% 102.46% 79.24% 163.19% 82.90% 106.67% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 3,561,632 3,430,468 2,016,620 2,016,153 2,013,322 3,151,209 3,108,163 9.47%
NOSH 2,035,218 2,017,922 2,016,620 2,016,153 2,013,322 2,007,139 2,005,266 0.99%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 14.26% 13.51% 14.04% 12.86% 12.35% 7.49% 8.80% -
ROE 2.49% 9.41% 11.71% 7.57% 3.68% 6.15% 4.84% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 31.16 121.67 86.30 60.87 30.99 135.88 89.02 -50.23%
EPS 4.35 16.00 11.71 7.57 3.67 9.65 7.50 -30.38%
DPS 6.00 9.00 12.00 6.00 6.00 8.00 8.00 -17.40%
NAPS 1.75 1.70 1.00 1.00 1.00 1.57 1.55 8.40%
Adjusted Per Share Value based on latest NOSH - 2,018,783
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 22.30 86.33 61.20 43.15 21.94 95.90 62.77 -49.74%
EPS 3.11 11.35 8.31 5.37 2.60 6.81 5.29 -29.75%
DPS 4.29 6.39 8.51 4.25 4.25 5.65 5.64 -16.63%
NAPS 1.2524 1.2063 0.7091 0.7089 0.7079 1.1081 1.0929 9.47%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 3.80 3.32 3.00 2.77 3.15 3.36 2.40 -
P/RPS 12.19 2.73 3.48 4.55 10.16 2.47 2.70 172.41%
P/EPS 87.36 20.75 25.61 36.58 85.67 34.82 32.00 94.97%
EY 1.14 4.82 3.90 2.73 1.17 2.87 3.12 -48.79%
DY 1.58 2.71 4.00 2.17 1.90 2.38 3.33 -39.08%
P/NAPS 2.17 1.95 3.00 2.77 3.15 2.14 1.55 25.06%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 17/12/10 28/09/10 24/06/10 25/03/10 22/12/09 29/09/09 25/06/09 -
Price 3.83 3.80 3.21 2.84 2.66 3.23 2.69 -
P/RPS 12.29 3.12 3.72 4.67 8.58 2.38 3.02 154.24%
P/EPS 88.05 23.75 27.41 37.51 72.35 33.47 35.87 81.67%
EY 1.14 4.21 3.65 2.67 1.38 2.99 2.79 -44.84%
DY 1.57 2.37 3.74 2.11 2.26 2.48 2.97 -34.54%
P/NAPS 2.19 2.24 3.21 2.84 2.66 2.06 1.74 16.52%

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