[GAMUDA] QoQ Quarter Result on 31-Jul-2011 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 8.22%
YoY- 45.54%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 705,863 769,328 641,994 810,610 621,204 607,192 634,202 7.40%
PBT 196,028 188,283 167,161 151,127 158,369 125,337 109,691 47.31%
Tax -52,114 -40,981 -33,081 -24,734 -39,230 -28,370 -19,245 94.39%
NP 143,914 147,302 134,080 126,393 119,139 96,967 90,446 36.33%
-
NP to SH 138,013 136,473 132,319 126,221 116,633 94,025 88,532 34.48%
-
Tax Rate 26.58% 21.77% 19.79% 16.37% 24.77% 22.63% 17.54% -
Total Cost 561,949 622,026 507,914 684,217 502,065 510,225 543,756 2.22%
-
Net Worth 3,984,736 3,825,379 3,818,879 3,691,757 3,640,924 3,564,346 3,561,632 7.77%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 124,523 - 123,855 - 123,421 - 122,113 1.31%
Div Payout % 90.23% - 93.60% - 105.82% - 137.93% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 3,984,736 3,825,379 3,818,879 3,691,757 3,640,924 3,564,346 3,561,632 7.77%
NOSH 2,075,383 2,067,772 2,064,259 2,062,434 2,057,019 2,048,474 2,035,218 1.31%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 20.39% 19.15% 20.88% 15.59% 19.18% 15.97% 14.26% -
ROE 3.46% 3.57% 3.46% 3.42% 3.20% 2.64% 2.49% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 34.01 37.21 31.10 39.30 30.20 29.64 31.16 6.01%
EPS 6.65 6.60 6.41 6.12 5.67 4.59 4.35 32.73%
DPS 6.00 0.00 6.00 0.00 6.00 0.00 6.00 0.00%
NAPS 1.92 1.85 1.85 1.79 1.77 1.74 1.75 6.38%
Adjusted Per Share Value based on latest NOSH - 2,062,434
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 24.82 27.05 22.57 28.50 21.84 21.35 22.30 7.40%
EPS 4.85 4.80 4.65 4.44 4.10 3.31 3.11 34.51%
DPS 4.38 0.00 4.36 0.00 4.34 0.00 4.29 1.39%
NAPS 1.4012 1.3451 1.3428 1.2981 1.2803 1.2533 1.2524 7.77%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 3.56 3.70 3.40 3.69 3.74 3.81 3.80 -
P/RPS 10.47 9.94 10.93 9.39 12.38 12.85 12.19 -9.65%
P/EPS 53.53 56.06 53.04 60.29 65.96 83.01 87.36 -27.87%
EY 1.87 1.78 1.89 1.66 1.52 1.20 1.14 39.13%
DY 1.69 0.00 1.76 0.00 1.60 0.00 1.58 4.59%
P/NAPS 1.85 2.00 1.84 2.06 2.11 2.19 2.17 -10.09%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 28/03/12 16/12/11 29/09/11 23/06/11 24/03/11 17/12/10 -
Price 3.46 3.60 3.00 2.87 3.75 3.79 3.83 -
P/RPS 10.17 9.68 9.65 7.30 12.42 12.79 12.29 -11.86%
P/EPS 52.03 54.55 46.80 46.90 66.14 82.57 88.05 -29.60%
EY 1.92 1.83 2.14 2.13 1.51 1.21 1.14 41.60%
DY 1.73 0.00 2.00 0.00 1.60 0.00 1.57 6.68%
P/NAPS 1.80 1.95 1.62 1.60 2.12 2.18 2.19 -12.26%

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