[GAMUDA] QoQ Quarter Result on 31-Oct-2010 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
17-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- 2.08%
YoY- 19.6%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 810,610 621,204 607,192 634,202 714,779 511,200 603,242 21.83%
PBT 151,127 158,369 125,337 109,691 115,192 101,788 100,784 31.10%
Tax -24,734 -39,230 -28,370 -19,245 -27,765 -15,320 -19,998 15.26%
NP 126,393 119,139 96,967 90,446 87,427 86,468 80,786 34.87%
-
NP to SH 126,221 116,633 94,025 88,532 86,728 83,532 78,633 37.21%
-
Tax Rate 16.37% 24.77% 22.63% 17.54% 24.10% 15.05% 19.84% -
Total Cost 684,217 502,065 510,225 543,756 627,352 424,732 522,456 19.75%
-
Net Worth 3,691,757 3,640,924 3,564,346 3,561,632 2,021,398 2,017,458 2,018,783 49.70%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - 123,421 - 122,113 - 121,047 - -
Div Payout % - 105.82% - 137.93% - 144.91% - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 3,691,757 3,640,924 3,564,346 3,561,632 2,021,398 2,017,458 2,018,783 49.70%
NOSH 2,062,434 2,057,019 2,048,474 2,035,218 2,021,398 2,017,458 2,018,783 1.44%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 15.59% 19.18% 15.97% 14.26% 12.23% 16.91% 13.39% -
ROE 3.42% 3.20% 2.64% 2.49% 4.29% 4.14% 3.90% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 39.30 30.20 29.64 31.16 35.36 25.34 29.88 20.10%
EPS 6.12 5.67 4.59 4.35 4.29 4.14 3.90 35.15%
DPS 0.00 6.00 0.00 6.00 0.00 6.00 0.00 -
NAPS 1.79 1.77 1.74 1.75 1.00 1.00 1.00 47.58%
Adjusted Per Share Value based on latest NOSH - 2,035,218
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 28.73 22.02 21.52 22.48 25.33 18.12 21.38 21.83%
EPS 4.47 4.13 3.33 3.14 3.07 2.96 2.79 37.03%
DPS 0.00 4.37 0.00 4.33 0.00 4.29 0.00 -
NAPS 1.3084 1.2903 1.2632 1.2622 0.7164 0.715 0.7155 49.70%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 3.69 3.74 3.81 3.80 3.32 3.00 2.77 -
P/RPS 9.39 12.38 12.85 12.19 9.39 11.84 9.27 0.86%
P/EPS 60.29 65.96 83.01 87.36 77.38 72.46 71.12 -10.45%
EY 1.66 1.52 1.20 1.14 1.29 1.38 1.41 11.52%
DY 0.00 1.60 0.00 1.58 0.00 2.00 0.00 -
P/NAPS 2.06 2.11 2.19 2.17 3.32 3.00 2.77 -17.96%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 23/06/11 24/03/11 17/12/10 28/09/10 24/06/10 25/03/10 -
Price 2.87 3.75 3.79 3.83 3.80 3.21 2.84 -
P/RPS 7.30 12.42 12.79 12.29 10.75 12.67 9.50 -16.14%
P/EPS 46.90 66.14 82.57 88.05 88.57 77.53 72.91 -25.54%
EY 2.13 1.51 1.21 1.14 1.13 1.29 1.37 34.31%
DY 0.00 1.60 0.00 1.57 0.00 1.87 0.00 -
P/NAPS 1.60 2.12 2.18 2.19 3.80 3.21 2.84 -31.85%

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