[GAMUDA] QoQ TTM Result on 31-Jan-2010 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 13.91%
YoY- -3.48%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 2,463,423 2,453,181 2,680,643 2,748,809 2,737,298 2,727,302 2,636,360 -4.41%
PBT 427,455 412,260 377,484 338,820 304,676 282,157 337,941 16.90%
Tax -82,328 -80,547 -86,117 -85,170 -80,964 -78,003 -105,892 -15.40%
NP 345,127 331,713 291,367 253,650 223,712 204,154 232,049 30.20%
-
NP to SH 337,425 322,918 279,484 242,255 212,678 193,689 220,598 32.65%
-
Tax Rate 19.26% 19.54% 22.81% 25.14% 26.57% 27.65% 31.33% -
Total Cost 2,118,296 2,121,468 2,389,276 2,495,159 2,513,586 2,523,148 2,404,311 -8.07%
-
Net Worth 3,561,632 2,021,398 2,017,458 2,018,783 2,013,322 3,146,832 3,106,911 9.50%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 227,896 241,846 241,846 200,977 200,977 160,522 160,522 26.23%
Div Payout % 67.54% 74.89% 86.53% 82.96% 94.50% 82.88% 72.77% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 3,561,632 2,021,398 2,017,458 2,018,783 2,013,322 3,146,832 3,106,911 9.50%
NOSH 2,035,218 2,021,398 2,017,458 2,018,783 2,013,322 2,004,351 2,004,458 1.01%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 14.01% 13.52% 10.87% 9.23% 8.17% 7.49% 8.80% -
ROE 9.47% 15.97% 13.85% 12.00% 10.56% 6.16% 7.10% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 121.04 121.36 132.87 136.16 135.96 136.07 131.52 -5.37%
EPS 16.58 15.97 13.85 12.00 10.56 9.66 11.01 31.28%
DPS 11.25 12.00 12.00 10.00 10.00 8.00 8.00 25.44%
NAPS 1.75 1.00 1.00 1.00 1.00 1.57 1.55 8.40%
Adjusted Per Share Value based on latest NOSH - 2,018,783
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 86.62 86.26 94.26 96.66 96.25 95.90 92.70 -4.40%
EPS 11.86 11.35 9.83 8.52 7.48 6.81 7.76 32.58%
DPS 8.01 8.50 8.50 7.07 7.07 5.64 5.64 26.26%
NAPS 1.2524 0.7108 0.7094 0.7099 0.7079 1.1065 1.0925 9.50%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 3.80 3.32 3.00 2.77 3.15 3.36 2.40 -
P/RPS 3.14 2.74 2.26 2.03 2.32 2.47 1.82 43.70%
P/EPS 22.92 20.78 21.66 23.08 29.82 34.77 21.81 3.35%
EY 4.36 4.81 4.62 4.33 3.35 2.88 4.59 -3.36%
DY 2.96 3.61 4.00 3.61 3.17 2.38 3.33 -7.53%
P/NAPS 2.17 3.32 3.00 2.77 3.15 2.14 1.55 25.06%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 17/12/10 28/09/10 24/06/10 25/03/10 22/12/09 29/09/09 25/06/09 -
Price 3.83 3.80 3.21 2.84 2.66 3.23 2.69 -
P/RPS 3.16 3.13 2.42 2.09 1.96 2.37 2.05 33.33%
P/EPS 23.10 23.79 23.17 23.67 25.18 33.43 24.44 -3.67%
EY 4.33 4.20 4.32 4.23 3.97 2.99 4.09 3.86%
DY 2.94 3.16 3.74 3.52 3.76 2.48 2.97 -0.67%
P/NAPS 2.19 3.80 3.21 2.84 2.66 2.06 1.74 16.52%

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