[GAMUDA] QoQ Quarter Result on 31-Oct-2006 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 52.96%
YoY- 1.13%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 522,093 297,289 331,167 365,810 386,107 253,203 266,695 56.68%
PBT 84,999 68,292 60,093 63,177 53,861 54,921 52,048 38.80%
Tax -14,781 -16,982 -8,915 -11,070 -20,817 -10,544 -9,521 34.18%
NP 70,218 51,310 51,178 52,107 33,044 44,377 42,527 39.82%
-
NP to SH 46,671 45,022 46,612 47,123 30,807 40,151 40,027 10.81%
-
Tax Rate 17.39% 24.87% 14.84% 17.52% 38.65% 19.20% 18.29% -
Total Cost 451,875 245,979 279,989 313,703 353,063 208,826 224,168 59.77%
-
Net Worth 2,914,516 2,782,359 2,497,639 2,288,401 1,505,657 2,222,241 2,276,488 17.95%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 207,101 182,948 - 67,754 52,731 52,766 -
Div Payout % - 460.00% 392.49% - 219.93% 131.33% 131.83% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 2,914,516 2,782,359 2,497,639 2,288,401 1,505,657 2,222,241 2,276,488 17.95%
NOSH 968,277 900,440 795,426 752,763 752,828 753,302 753,804 18.22%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 13.45% 17.26% 15.45% 14.24% 8.56% 17.53% 15.95% -
ROE 1.60% 1.62% 1.87% 2.06% 2.05% 1.81% 1.76% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 53.92 33.02 41.63 48.60 51.29 33.61 35.38 32.53%
EPS 4.82 5.00 5.86 6.26 4.09 5.33 5.31 -6.26%
DPS 0.00 23.00 23.00 0.00 9.00 7.00 7.00 -
NAPS 3.01 3.09 3.14 3.04 2.00 2.95 3.02 -0.22%
Adjusted Per Share Value based on latest NOSH - 752,763
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 18.50 10.54 11.74 12.96 13.68 8.97 9.45 56.68%
EPS 1.65 1.60 1.65 1.67 1.09 1.42 1.42 10.55%
DPS 0.00 7.34 6.48 0.00 2.40 1.87 1.87 -
NAPS 1.0329 0.9861 0.8852 0.811 0.5336 0.7876 0.8068 17.95%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 3.90 3.92 3.55 1.98 1.75 2.00 1.66 -
P/RPS 7.23 11.87 8.53 4.07 3.41 5.95 4.69 33.55%
P/EPS 80.91 78.40 60.58 31.63 42.76 37.52 31.26 88.84%
EY 1.24 1.28 1.65 3.16 2.34 2.67 3.20 -46.94%
DY 0.00 5.87 6.48 0.00 5.14 3.50 4.22 -
P/NAPS 1.30 1.27 1.13 0.65 0.88 0.68 0.55 77.72%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 25/06/07 27/03/07 21/12/06 29/09/06 22/06/06 23/03/06 -
Price 4.32 4.38 4.12 2.41 2.01 1.62 1.89 -
P/RPS 8.01 13.27 9.90 4.96 3.92 4.82 5.34 31.13%
P/EPS 89.63 87.60 70.31 38.50 49.12 30.39 35.59 85.41%
EY 1.12 1.14 1.42 2.60 2.04 3.29 2.81 -45.93%
DY 0.00 5.25 5.58 0.00 4.48 4.32 3.70 -
P/NAPS 1.44 1.42 1.31 0.79 1.01 0.55 0.63 73.78%

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