[GAMUDA] QoQ TTM Result on 30-Apr-2011 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 9.38%
YoY- 38.08%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 2,843,136 2,681,000 2,673,208 2,577,377 2,467,373 2,463,423 2,453,181 10.30%
PBT 664,940 601,994 544,524 508,589 452,008 427,455 412,260 37.41%
Tax -138,026 -125,415 -111,579 -114,610 -90,700 -82,328 -80,547 43.05%
NP 526,914 476,579 432,945 393,979 361,308 345,127 331,713 36.02%
-
NP to SH 511,646 469,198 425,411 385,918 352,817 337,425 322,918 35.79%
-
Tax Rate 20.76% 20.83% 20.49% 22.53% 20.07% 19.26% 19.54% -
Total Cost 2,316,222 2,204,421 2,240,263 2,183,398 2,106,065 2,118,296 2,121,468 6.01%
-
Net Worth 3,825,379 3,818,879 3,691,757 3,640,924 3,564,346 3,561,632 2,021,398 52.81%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 247,276 247,276 245,534 230,270 227,896 227,896 241,846 1.48%
Div Payout % 48.33% 52.70% 57.72% 59.67% 64.59% 67.54% 74.89% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 3,825,379 3,818,879 3,691,757 3,640,924 3,564,346 3,561,632 2,021,398 52.81%
NOSH 2,067,772 2,064,259 2,062,434 2,057,019 2,048,474 2,035,218 2,021,398 1.51%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 18.53% 17.78% 16.20% 15.29% 14.64% 14.01% 13.52% -
ROE 13.38% 12.29% 11.52% 10.60% 9.90% 9.47% 15.97% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 137.50 129.88 129.61 125.30 120.45 121.04 121.36 8.65%
EPS 24.74 22.73 20.63 18.76 17.22 16.58 15.97 33.77%
DPS 12.00 12.00 12.00 11.25 11.25 11.25 12.00 0.00%
NAPS 1.85 1.85 1.79 1.77 1.74 1.75 1.00 50.53%
Adjusted Per Share Value based on latest NOSH - 2,057,019
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 102.55 96.71 96.42 92.97 89.00 88.86 88.49 10.30%
EPS 18.46 16.92 15.34 13.92 12.73 12.17 11.65 35.80%
DPS 8.92 8.92 8.86 8.31 8.22 8.22 8.72 1.51%
NAPS 1.3798 1.3775 1.3316 1.3133 1.2857 1.2847 0.7291 52.82%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 3.70 3.40 3.69 3.74 3.81 3.80 3.32 -
P/RPS 2.69 2.62 2.85 2.98 3.16 3.14 2.74 -1.21%
P/EPS 14.95 14.96 17.89 19.93 22.12 22.92 20.78 -19.66%
EY 6.69 6.69 5.59 5.02 4.52 4.36 4.81 24.52%
DY 3.24 3.53 3.25 3.01 2.95 2.96 3.61 -6.93%
P/NAPS 2.00 1.84 2.06 2.11 2.19 2.17 3.32 -28.60%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 28/03/12 16/12/11 29/09/11 23/06/11 24/03/11 17/12/10 28/09/10 -
Price 3.60 3.00 2.87 3.75 3.79 3.83 3.80 -
P/RPS 2.62 2.31 2.21 2.99 3.15 3.16 3.13 -11.15%
P/EPS 14.55 13.20 13.91 19.99 22.00 23.10 23.79 -27.88%
EY 6.87 7.58 7.19 5.00 4.54 4.33 4.20 38.70%
DY 3.33 4.00 4.18 3.00 2.97 2.94 3.16 3.54%
P/NAPS 1.95 1.62 1.60 2.12 2.18 2.19 3.80 -35.82%

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