[GAMUDA] QoQ Quarter Result on 31-Jul-2009 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- -6.5%
YoY- -38.33%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 511,200 603,242 623,960 942,241 579,366 591,731 613,964 -11.52%
PBT 101,788 100,784 94,496 80,416 63,124 66,640 71,977 26.06%
Tax -15,320 -19,998 -17,464 -33,335 -14,373 -15,792 -14,503 3.73%
NP 86,468 80,786 77,032 47,081 48,751 50,848 57,474 31.39%
-
NP to SH 83,532 78,633 74,025 43,294 46,303 49,056 55,036 32.17%
-
Tax Rate 15.05% 19.84% 18.48% 41.45% 22.77% 23.70% 20.15% -
Total Cost 424,732 522,456 546,928 895,160 530,615 540,883 556,490 -16.52%
-
Net Worth 2,017,458 2,018,783 2,013,322 3,146,832 3,106,911 3,063,497 3,073,178 -24.52%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 121,047 - 120,799 - 80,178 - 80,344 31.52%
Div Payout % 144.91% - 163.19% - 173.16% - 145.99% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 2,017,458 2,018,783 2,013,322 3,146,832 3,106,911 3,063,497 3,073,178 -24.52%
NOSH 2,017,458 2,018,783 2,013,322 2,004,351 2,004,458 2,002,285 2,008,613 0.29%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 16.91% 13.39% 12.35% 5.00% 8.41% 8.59% 9.36% -
ROE 4.14% 3.90% 3.68% 1.38% 1.49% 1.60% 1.79% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 25.34 29.88 30.99 47.01 28.90 29.55 30.57 -11.78%
EPS 4.14 3.90 3.67 2.16 2.31 2.45 2.74 31.77%
DPS 6.00 0.00 6.00 0.00 4.00 0.00 4.00 31.13%
NAPS 1.00 1.00 1.00 1.57 1.55 1.53 1.53 -24.74%
Adjusted Per Share Value based on latest NOSH - 2,004,351
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 18.44 21.76 22.51 33.99 20.90 21.34 22.15 -11.53%
EPS 3.01 2.84 2.67 1.56 1.67 1.77 1.99 31.86%
DPS 4.37 0.00 4.36 0.00 2.89 0.00 2.90 31.53%
NAPS 0.7277 0.7282 0.7262 1.1351 1.1207 1.105 1.1085 -24.52%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 3.00 2.77 3.15 3.36 2.40 1.90 1.49 -
P/RPS 11.84 9.27 10.16 7.15 8.30 6.43 4.87 81.10%
P/EPS 72.46 71.12 85.67 155.56 103.90 77.55 54.38 21.15%
EY 1.38 1.41 1.17 0.64 0.96 1.29 1.84 -17.49%
DY 2.00 0.00 1.90 0.00 1.67 0.00 2.68 -17.76%
P/NAPS 3.00 2.77 3.15 2.14 1.55 1.24 0.97 112.71%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 24/06/10 25/03/10 22/12/09 29/09/09 25/06/09 26/03/09 17/12/08 -
Price 3.21 2.84 2.66 3.23 2.69 2.03 1.86 -
P/RPS 12.67 9.50 8.58 6.87 9.31 6.87 6.09 63.18%
P/EPS 77.53 72.91 72.35 149.54 116.45 82.86 67.88 9.29%
EY 1.29 1.37 1.38 0.67 0.86 1.21 1.47 -8.36%
DY 1.87 0.00 2.26 0.00 1.49 0.00 2.15 -8.90%
P/NAPS 3.21 2.84 2.66 2.06 1.74 1.33 1.22 90.92%

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