[GAMUDA] QoQ Quarter Result on 31-Oct-2009 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 70.98%
YoY- 34.5%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 714,779 511,200 603,242 623,960 942,241 579,366 591,731 13.46%
PBT 115,192 101,788 100,784 94,496 80,416 63,124 66,640 44.17%
Tax -27,765 -15,320 -19,998 -17,464 -33,335 -14,373 -15,792 45.82%
NP 87,427 86,468 80,786 77,032 47,081 48,751 50,848 43.66%
-
NP to SH 86,728 83,532 78,633 74,025 43,294 46,303 49,056 46.36%
-
Tax Rate 24.10% 15.05% 19.84% 18.48% 41.45% 22.77% 23.70% -
Total Cost 627,352 424,732 522,456 546,928 895,160 530,615 540,883 10.42%
-
Net Worth 2,021,398 2,017,458 2,018,783 2,013,322 3,146,832 3,106,911 3,063,497 -24.26%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - 121,047 - 120,799 - 80,178 - -
Div Payout % - 144.91% - 163.19% - 173.16% - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 2,021,398 2,017,458 2,018,783 2,013,322 3,146,832 3,106,911 3,063,497 -24.26%
NOSH 2,021,398 2,017,458 2,018,783 2,013,322 2,004,351 2,004,458 2,002,285 0.63%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 12.23% 16.91% 13.39% 12.35% 5.00% 8.41% 8.59% -
ROE 4.29% 4.14% 3.90% 3.68% 1.38% 1.49% 1.60% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 35.36 25.34 29.88 30.99 47.01 28.90 29.55 12.74%
EPS 4.29 4.14 3.90 3.67 2.16 2.31 2.45 45.42%
DPS 0.00 6.00 0.00 6.00 0.00 4.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.57 1.55 1.53 -24.74%
Adjusted Per Share Value based on latest NOSH - 2,013,322
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 25.33 18.12 21.38 22.11 33.39 20.53 20.97 13.45%
EPS 3.07 2.96 2.79 2.62 1.53 1.64 1.74 46.16%
DPS 0.00 4.29 0.00 4.28 0.00 2.84 0.00 -
NAPS 0.7164 0.715 0.7155 0.7135 1.1152 1.1011 1.0857 -24.26%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 3.32 3.00 2.77 3.15 3.36 2.40 1.90 -
P/RPS 9.39 11.84 9.27 10.16 7.15 8.30 6.43 28.80%
P/EPS 77.38 72.46 71.12 85.67 155.56 103.90 77.55 -0.14%
EY 1.29 1.38 1.41 1.17 0.64 0.96 1.29 0.00%
DY 0.00 2.00 0.00 1.90 0.00 1.67 0.00 -
P/NAPS 3.32 3.00 2.77 3.15 2.14 1.55 1.24 93.16%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 24/06/10 25/03/10 22/12/09 29/09/09 25/06/09 26/03/09 -
Price 3.80 3.21 2.84 2.66 3.23 2.69 2.03 -
P/RPS 10.75 12.67 9.50 8.58 6.87 9.31 6.87 34.89%
P/EPS 88.57 77.53 72.91 72.35 149.54 116.45 82.86 4.55%
EY 1.13 1.29 1.37 1.38 0.67 0.86 1.21 -4.46%
DY 0.00 1.87 0.00 2.26 0.00 1.49 0.00 -
P/NAPS 3.80 3.21 2.84 2.66 2.06 1.74 1.33 101.73%

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