[GAMUDA] QoQ Quarter Result on 31-Jan-2007 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- -1.08%
YoY- 16.45%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 482,422 522,093 297,289 331,167 365,810 386,107 253,203 53.50%
PBT 106,476 84,999 68,292 60,093 63,177 53,861 54,921 55.29%
Tax -16,073 -14,781 -16,982 -8,915 -11,070 -20,817 -10,544 32.35%
NP 90,403 70,218 51,310 51,178 52,107 33,044 44,377 60.49%
-
NP to SH 88,063 46,671 45,022 46,612 47,123 30,807 40,151 68.56%
-
Tax Rate 15.10% 17.39% 24.87% 14.84% 17.52% 38.65% 19.20% -
Total Cost 392,019 451,875 245,979 279,989 313,703 353,063 208,826 52.00%
-
Net Worth 3,081,211 2,914,516 2,782,359 2,497,639 2,288,401 1,505,657 2,222,241 24.26%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 248,484 - 207,101 182,948 - 67,754 52,731 180.28%
Div Payout % 282.17% - 460.00% 392.49% - 219.93% 131.33% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 3,081,211 2,914,516 2,782,359 2,497,639 2,288,401 1,505,657 2,222,241 24.26%
NOSH 1,987,878 968,277 900,440 795,426 752,763 752,828 753,302 90.62%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 18.74% 13.45% 17.26% 15.45% 14.24% 8.56% 17.53% -
ROE 2.86% 1.60% 1.62% 1.87% 2.06% 2.05% 1.81% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 24.27 53.92 33.02 41.63 48.60 51.29 33.61 -19.46%
EPS 4.43 4.82 5.00 5.86 6.26 4.09 5.33 -11.57%
DPS 12.50 0.00 23.00 23.00 0.00 9.00 7.00 47.03%
NAPS 1.55 3.01 3.09 3.14 3.04 2.00 2.95 -34.80%
Adjusted Per Share Value based on latest NOSH - 795,426
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 17.10 18.50 10.54 11.74 12.96 13.68 8.97 53.56%
EPS 3.12 1.65 1.60 1.65 1.67 1.09 1.42 68.76%
DPS 8.81 0.00 7.34 6.48 0.00 2.40 1.87 180.23%
NAPS 1.092 1.0329 0.9861 0.8852 0.811 0.5336 0.7876 24.26%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 4.56 3.90 3.92 3.55 1.98 1.75 2.00 -
P/RPS 18.79 7.23 11.87 8.53 4.07 3.41 5.95 114.79%
P/EPS 102.93 80.91 78.40 60.58 31.63 42.76 37.52 95.60%
EY 0.97 1.24 1.28 1.65 3.16 2.34 2.67 -48.99%
DY 2.74 0.00 5.87 6.48 0.00 5.14 3.50 -15.02%
P/NAPS 2.94 1.30 1.27 1.13 0.65 0.88 0.68 164.68%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 17/12/07 26/09/07 25/06/07 27/03/07 21/12/06 29/09/06 22/06/06 -
Price 4.60 4.32 4.38 4.12 2.41 2.01 1.62 -
P/RPS 18.95 8.01 13.27 9.90 4.96 3.92 4.82 148.48%
P/EPS 103.84 89.63 87.60 70.31 38.50 49.12 30.39 126.35%
EY 0.96 1.12 1.14 1.42 2.60 2.04 3.29 -55.90%
DY 2.72 0.00 5.25 5.58 0.00 4.48 4.32 -26.47%
P/NAPS 2.97 1.44 1.42 1.31 0.79 1.01 0.55 206.85%

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