[GAMUDA] QoQ Quarter Result on 30-Apr-2006 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
22-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- 0.31%
YoY- -37.59%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 331,167 365,810 386,107 253,203 266,695 320,892 546,010 -28.28%
PBT 60,093 63,177 53,861 54,921 52,048 61,329 79,872 -17.23%
Tax -8,915 -11,070 -20,817 -10,544 -9,521 -10,826 -17,572 -36.31%
NP 51,178 52,107 33,044 44,377 42,527 50,503 62,300 -12.25%
-
NP to SH 46,612 47,123 30,807 40,151 40,027 46,598 62,300 -17.54%
-
Tax Rate 14.84% 17.52% 38.65% 19.20% 18.29% 17.65% 22.00% -
Total Cost 279,989 313,703 353,063 208,826 224,168 270,389 483,710 -30.47%
-
Net Worth 2,497,639 2,288,401 1,505,657 2,222,241 2,276,488 2,157,036 2,099,157 12.24%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 182,948 - 67,754 52,731 52,766 - 67,472 94.09%
Div Payout % 392.49% - 219.93% 131.33% 131.83% - 108.30% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 2,497,639 2,288,401 1,505,657 2,222,241 2,276,488 2,157,036 2,099,157 12.24%
NOSH 795,426 752,763 752,828 753,302 753,804 751,580 749,699 4.01%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 15.45% 14.24% 8.56% 17.53% 15.95% 15.74% 11.41% -
ROE 1.87% 2.06% 2.05% 1.81% 1.76% 2.16% 2.97% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 41.63 48.60 51.29 33.61 35.38 42.70 72.83 -31.05%
EPS 5.86 6.26 4.09 5.33 5.31 6.20 8.31 -20.72%
DPS 23.00 0.00 9.00 7.00 7.00 0.00 9.00 86.60%
NAPS 3.14 3.04 2.00 2.95 3.02 2.87 2.80 7.91%
Adjusted Per Share Value based on latest NOSH - 753,302
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 11.74 12.96 13.68 8.97 9.45 11.37 19.35 -28.26%
EPS 1.65 1.67 1.09 1.42 1.42 1.65 2.21 -17.65%
DPS 6.48 0.00 2.40 1.87 1.87 0.00 2.39 94.08%
NAPS 0.8852 0.811 0.5336 0.7876 0.8068 0.7645 0.7439 12.25%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 3.55 1.98 1.75 2.00 1.66 1.91 2.33 -
P/RPS 8.53 4.07 3.41 5.95 4.69 4.47 3.20 91.90%
P/EPS 60.58 31.63 42.76 37.52 31.26 30.81 28.04 66.88%
EY 1.65 3.16 2.34 2.67 3.20 3.25 3.57 -40.13%
DY 6.48 0.00 5.14 3.50 4.22 0.00 3.86 41.11%
P/NAPS 1.13 0.65 0.88 0.68 0.55 0.67 0.83 22.76%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 27/03/07 21/12/06 29/09/06 22/06/06 23/03/06 20/12/05 28/09/05 -
Price 4.12 2.41 2.01 1.62 1.89 1.80 2.25 -
P/RPS 9.90 4.96 3.92 4.82 5.34 4.22 3.09 116.86%
P/EPS 70.31 38.50 49.12 30.39 35.59 29.03 27.08 88.57%
EY 1.42 2.60 2.04 3.29 2.81 3.44 3.69 -47.00%
DY 5.58 0.00 4.48 4.32 3.70 0.00 4.00 24.77%
P/NAPS 1.31 0.79 1.01 0.55 0.63 0.63 0.80 38.80%

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