[GAMUDA] QoQ Cumulative Quarter Result on 31-Oct-2006 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- -70.1%
YoY- 1.13%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 1,516,359 994,266 696,977 365,810 1,226,897 840,790 587,587 88.46%
PBT 276,561 191,562 123,270 63,177 222,159 168,298 113,377 81.50%
Tax -51,748 -36,967 -19,985 -11,070 -51,708 -30,891 -20,347 86.63%
NP 224,813 154,595 103,285 52,107 170,451 137,407 93,030 80.37%
-
NP to SH 185,428 138,757 93,735 47,123 157,583 126,776 86,625 66.32%
-
Tax Rate 18.71% 19.30% 16.21% 17.52% 23.28% 18.35% 17.95% -
Total Cost 1,291,546 839,671 593,692 313,703 1,056,446 703,383 494,557 89.97%
-
Net Worth 2,569,697 2,522,112 2,430,453 2,288,401 2,250,953 2,220,838 2,270,898 8.61%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 392,711 375,460 178,026 - 120,452 52,697 52,636 283.22%
Div Payout % 211.79% 270.59% 189.93% - 76.44% 41.57% 60.76% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 2,569,697 2,522,112 2,430,453 2,288,401 2,250,953 2,220,838 2,270,898 8.61%
NOSH 853,720 816,217 774,029 752,763 752,827 752,826 751,953 8.85%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 14.83% 15.55% 14.82% 14.24% 13.89% 16.34% 15.83% -
ROE 7.22% 5.50% 3.86% 2.06% 7.00% 5.71% 3.81% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 177.62 121.81 90.05 48.60 162.97 111.68 78.14 73.14%
EPS 21.72 17.00 12.11 6.26 20.93 16.84 11.52 52.79%
DPS 46.00 46.00 23.00 0.00 16.00 7.00 7.00 252.04%
NAPS 3.01 3.09 3.14 3.04 2.99 2.95 3.02 -0.22%
Adjusted Per Share Value based on latest NOSH - 752,763
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 53.74 35.24 24.70 12.96 43.48 29.80 20.82 88.49%
EPS 6.57 4.92 3.32 1.67 5.58 4.49 3.07 66.29%
DPS 13.92 13.31 6.31 0.00 4.27 1.87 1.87 282.64%
NAPS 0.9107 0.8938 0.8614 0.811 0.7977 0.7871 0.8048 8.61%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 3.90 3.92 3.55 1.98 1.75 2.00 1.66 -
P/RPS 2.20 3.22 3.94 4.07 1.07 1.79 2.12 2.50%
P/EPS 17.96 23.06 29.31 31.63 8.36 11.88 14.41 15.86%
EY 5.57 4.34 3.41 3.16 11.96 8.42 6.94 -13.67%
DY 11.79 11.73 6.48 0.00 9.14 3.50 4.22 98.73%
P/NAPS 1.30 1.27 1.13 0.65 0.59 0.68 0.55 77.72%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 25/06/07 27/03/07 21/12/06 29/09/06 22/06/06 23/03/06 -
Price 4.32 4.38 4.12 2.41 2.01 1.62 1.89 -
P/RPS 2.43 3.60 4.58 4.96 1.23 1.45 2.42 0.27%
P/EPS 19.89 25.76 34.02 38.50 9.60 9.62 16.41 13.72%
EY 5.03 3.88 2.94 2.60 10.41 10.40 6.10 -12.09%
DY 10.65 10.50 5.58 0.00 7.96 4.32 3.70 102.74%
P/NAPS 1.44 1.42 1.31 0.79 0.67 0.55 0.63 73.78%

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