[GAMUDA] QoQ TTM Result on 30-Apr-2006 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
22-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- -11.34%
YoY- -29.93%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 1,336,287 1,271,815 1,226,897 1,386,800 1,543,122 1,621,368 1,661,453 -13.48%
PBT 232,052 224,007 222,159 248,170 312,997 363,309 412,662 -31.80%
Tax -51,346 -51,952 -51,708 -48,463 -93,329 -117,048 -146,884 -50.28%
NP 180,706 172,055 170,451 199,707 219,668 246,261 265,778 -22.62%
-
NP to SH 164,693 158,108 157,583 189,076 213,263 242,356 265,778 -27.25%
-
Tax Rate 22.13% 23.19% 23.28% 19.53% 29.82% 32.22% 35.59% -
Total Cost 1,155,581 1,099,760 1,056,446 1,187,093 1,323,454 1,375,107 1,395,675 -11.79%
-
Net Worth 2,386,279 2,258,290 1,505,657 2,222,241 2,276,488 2,157,036 2,099,157 8.89%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 303,433 173,252 173,252 172,970 120,239 119,331 119,331 85.98%
Div Payout % 184.24% 109.58% 109.94% 91.48% 56.38% 49.24% 44.90% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 2,386,279 2,258,290 1,505,657 2,222,241 2,276,488 2,157,036 2,099,157 8.89%
NOSH 795,426 752,763 752,828 753,302 753,804 751,580 749,699 4.01%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 13.52% 13.53% 13.89% 14.40% 14.24% 15.19% 16.00% -
ROE 6.90% 7.00% 10.47% 8.51% 9.37% 11.24% 12.66% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 168.00 168.95 162.97 184.10 204.71 215.73 221.62 -16.81%
EPS 20.70 21.00 20.93 25.10 28.29 32.25 35.45 -30.07%
DPS 38.15 23.00 23.00 23.00 16.00 16.00 16.00 78.19%
NAPS 3.00 3.00 2.00 2.95 3.02 2.87 2.80 4.69%
Adjusted Per Share Value based on latest NOSH - 753,302
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 48.19 45.87 44.25 50.02 55.65 58.48 59.92 -13.48%
EPS 5.94 5.70 5.68 6.82 7.69 8.74 9.59 -27.27%
DPS 10.94 6.25 6.25 6.24 4.34 4.30 4.30 86.04%
NAPS 0.8606 0.8145 0.543 0.8015 0.821 0.778 0.7571 8.89%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 3.55 1.98 1.75 2.00 1.66 1.91 2.33 -
P/RPS 2.11 1.17 1.07 1.09 0.81 0.89 1.05 59.04%
P/EPS 17.15 9.43 8.36 7.97 5.87 5.92 6.57 89.25%
EY 5.83 10.61 11.96 12.55 17.04 16.88 15.22 -47.16%
DY 10.75 11.62 13.14 11.50 9.64 8.38 6.87 34.67%
P/NAPS 1.18 0.66 0.88 0.68 0.55 0.67 0.83 26.35%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 27/03/07 21/12/06 29/09/06 22/06/06 23/03/06 20/12/05 28/09/05 -
Price 4.12 2.41 2.01 1.62 1.89 1.80 2.25 -
P/RPS 2.45 1.43 1.23 0.88 0.92 0.83 1.02 79.06%
P/EPS 19.90 11.47 9.60 6.45 6.68 5.58 6.35 113.70%
EY 5.03 8.72 10.41 15.49 14.97 17.91 15.76 -53.20%
DY 9.26 9.54 11.44 14.20 8.47 8.89 7.11 19.20%
P/NAPS 1.37 0.80 1.01 0.55 0.63 0.63 0.80 42.99%

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