[GAMUDA] QoQ Quarter Result on 30-Apr-2010 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
24-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 6.23%
YoY- 80.4%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 607,192 634,202 714,779 511,200 603,242 623,960 942,241 -25.33%
PBT 125,337 109,691 115,192 101,788 100,784 94,496 80,416 34.31%
Tax -28,370 -19,245 -27,765 -15,320 -19,998 -17,464 -33,335 -10.16%
NP 96,967 90,446 87,427 86,468 80,786 77,032 47,081 61.66%
-
NP to SH 94,025 88,532 86,728 83,532 78,633 74,025 43,294 67.46%
-
Tax Rate 22.63% 17.54% 24.10% 15.05% 19.84% 18.48% 41.45% -
Total Cost 510,225 543,756 627,352 424,732 522,456 546,928 895,160 -31.18%
-
Net Worth 3,564,346 3,561,632 2,021,398 2,017,458 2,018,783 2,013,322 3,146,832 8.63%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - 122,113 - 121,047 - 120,799 - -
Div Payout % - 137.93% - 144.91% - 163.19% - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 3,564,346 3,561,632 2,021,398 2,017,458 2,018,783 2,013,322 3,146,832 8.63%
NOSH 2,048,474 2,035,218 2,021,398 2,017,458 2,018,783 2,013,322 2,004,351 1.45%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 15.97% 14.26% 12.23% 16.91% 13.39% 12.35% 5.00% -
ROE 2.64% 2.49% 4.29% 4.14% 3.90% 3.68% 1.38% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 29.64 31.16 35.36 25.34 29.88 30.99 47.01 -26.40%
EPS 4.59 4.35 4.29 4.14 3.90 3.67 2.16 65.06%
DPS 0.00 6.00 0.00 6.00 0.00 6.00 0.00 -
NAPS 1.74 1.75 1.00 1.00 1.00 1.00 1.57 7.07%
Adjusted Per Share Value based on latest NOSH - 2,017,458
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 21.35 22.30 25.13 17.98 21.21 21.94 33.13 -25.33%
EPS 3.31 3.11 3.05 2.94 2.76 2.60 1.52 67.76%
DPS 0.00 4.29 0.00 4.26 0.00 4.25 0.00 -
NAPS 1.2533 1.2524 0.7108 0.7094 0.7099 0.7079 1.1065 8.63%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 3.81 3.80 3.32 3.00 2.77 3.15 3.36 -
P/RPS 12.85 12.19 9.39 11.84 9.27 10.16 7.15 47.66%
P/EPS 83.01 87.36 77.38 72.46 71.12 85.67 155.56 -34.13%
EY 1.20 1.14 1.29 1.38 1.41 1.17 0.64 51.88%
DY 0.00 1.58 0.00 2.00 0.00 1.90 0.00 -
P/NAPS 2.19 2.17 3.32 3.00 2.77 3.15 2.14 1.54%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 24/03/11 17/12/10 28/09/10 24/06/10 25/03/10 22/12/09 29/09/09 -
Price 3.79 3.83 3.80 3.21 2.84 2.66 3.23 -
P/RPS 12.79 12.29 10.75 12.67 9.50 8.58 6.87 51.16%
P/EPS 82.57 88.05 88.57 77.53 72.91 72.35 149.54 -32.62%
EY 1.21 1.14 1.13 1.29 1.37 1.38 0.67 48.14%
DY 0.00 1.57 0.00 1.87 0.00 2.26 0.00 -
P/NAPS 2.18 2.19 3.80 3.21 2.84 2.66 2.06 3.83%

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