[GAMUDA] QoQ Cumulative Quarter Result on 31-Jul-2007 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 33.64%
YoY- 17.67%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 1,552,361 977,664 482,422 1,516,359 994,266 696,977 365,810 162.34%
PBT 334,614 219,914 106,476 276,561 191,562 123,270 63,177 204.15%
Tax -70,662 -35,728 -16,073 -51,748 -36,967 -19,985 -11,070 244.49%
NP 263,952 184,186 90,403 224,813 154,595 103,285 52,107 195.24%
-
NP to SH 254,875 178,170 88,063 185,428 138,757 93,735 47,123 208.44%
-
Tax Rate 21.12% 16.25% 15.10% 18.71% 19.30% 16.21% 17.52% -
Total Cost 1,288,409 793,478 392,019 1,291,546 839,671 593,692 313,703 156.68%
-
Net Worth 3,093,627 3,029,288 3,081,211 2,569,697 2,522,112 2,430,453 2,288,401 22.28%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 498,972 249,119 248,484 392,711 375,460 178,026 - -
Div Payout % 195.77% 139.82% 282.17% 211.79% 270.59% 189.93% - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 3,093,627 3,029,288 3,081,211 2,569,697 2,522,112 2,430,453 2,288,401 22.28%
NOSH 1,995,888 1,992,953 1,987,878 853,720 816,217 774,029 752,763 91.67%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 17.00% 18.84% 18.74% 14.83% 15.55% 14.82% 14.24% -
ROE 8.24% 5.88% 2.86% 7.22% 5.50% 3.86% 2.06% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 77.78 49.06 24.27 177.62 121.81 90.05 48.60 36.86%
EPS 12.77 8.94 4.43 21.72 17.00 12.11 6.26 60.91%
DPS 25.00 12.50 12.50 46.00 46.00 23.00 0.00 -
NAPS 1.55 1.52 1.55 3.01 3.09 3.14 3.04 -36.20%
Adjusted Per Share Value based on latest NOSH - 968,277
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 56.00 35.27 17.40 54.70 35.86 25.14 13.20 162.29%
EPS 9.19 6.43 3.18 6.69 5.01 3.38 1.70 208.33%
DPS 18.00 8.99 8.96 14.17 13.54 6.42 0.00 -
NAPS 1.1159 1.0927 1.1114 0.9269 0.9097 0.8767 0.8254 22.28%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 3.12 5.10 4.56 3.90 3.92 3.55 1.98 -
P/RPS 4.01 10.40 18.79 2.20 3.22 3.94 4.07 -0.98%
P/EPS 24.43 57.05 102.93 17.96 23.06 29.31 31.63 -15.83%
EY 4.09 1.75 0.97 5.57 4.34 3.41 3.16 18.78%
DY 8.01 2.45 2.74 11.79 11.73 6.48 0.00 -
P/NAPS 2.01 3.36 2.94 1.30 1.27 1.13 0.65 112.39%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 25/06/08 26/03/08 17/12/07 26/09/07 25/06/07 27/03/07 21/12/06 -
Price 2.33 3.14 4.60 4.32 4.38 4.12 2.41 -
P/RPS 3.00 6.40 18.95 2.43 3.60 4.58 4.96 -28.50%
P/EPS 18.25 35.12 103.84 19.89 25.76 34.02 38.50 -39.23%
EY 5.48 2.85 0.96 5.03 3.88 2.94 2.60 64.46%
DY 10.73 3.98 2.72 10.65 10.50 5.58 0.00 -
P/NAPS 1.50 2.07 2.97 1.44 1.42 1.31 0.79 53.39%

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