[GAMUDA] QoQ TTM Result on 31-Jul-2010 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 15.54%
YoY- 66.72%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 2,577,377 2,467,373 2,463,423 2,453,181 2,680,643 2,748,809 2,737,298 -3.94%
PBT 508,589 452,008 427,455 412,260 377,484 338,820 304,676 40.85%
Tax -114,610 -90,700 -82,328 -80,547 -86,117 -85,170 -80,964 26.15%
NP 393,979 361,308 345,127 331,713 291,367 253,650 223,712 45.98%
-
NP to SH 385,918 352,817 337,425 322,918 279,484 242,255 212,678 48.93%
-
Tax Rate 22.53% 20.07% 19.26% 19.54% 22.81% 25.14% 26.57% -
Total Cost 2,183,398 2,106,065 2,118,296 2,121,468 2,389,276 2,495,159 2,513,586 -8.98%
-
Net Worth 3,640,924 3,564,346 3,561,632 2,021,398 2,017,458 2,018,783 2,013,322 48.59%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 230,270 227,896 227,896 241,846 241,846 200,977 200,977 9.52%
Div Payout % 59.67% 64.59% 67.54% 74.89% 86.53% 82.96% 94.50% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 3,640,924 3,564,346 3,561,632 2,021,398 2,017,458 2,018,783 2,013,322 48.59%
NOSH 2,057,019 2,048,474 2,035,218 2,021,398 2,017,458 2,018,783 2,013,322 1.44%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 15.29% 14.64% 14.01% 13.52% 10.87% 9.23% 8.17% -
ROE 10.60% 9.90% 9.47% 15.97% 13.85% 12.00% 10.56% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 125.30 120.45 121.04 121.36 132.87 136.16 135.96 -5.31%
EPS 18.76 17.22 16.58 15.97 13.85 12.00 10.56 46.83%
DPS 11.25 11.25 11.25 12.00 12.00 10.00 10.00 8.19%
NAPS 1.77 1.74 1.75 1.00 1.00 1.00 1.00 46.47%
Adjusted Per Share Value based on latest NOSH - 2,021,398
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 91.34 87.44 87.30 86.94 95.00 97.42 97.01 -3.94%
EPS 13.68 12.50 11.96 11.44 9.90 8.59 7.54 48.91%
DPS 8.16 8.08 8.08 8.57 8.57 7.12 7.12 9.54%
NAPS 1.2903 1.2632 1.2622 0.7164 0.715 0.7155 0.7135 48.59%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 3.74 3.81 3.80 3.32 3.00 2.77 3.15 -
P/RPS 2.98 3.16 3.14 2.74 2.26 2.03 2.32 18.21%
P/EPS 19.93 22.12 22.92 20.78 21.66 23.08 29.82 -23.61%
EY 5.02 4.52 4.36 4.81 4.62 4.33 3.35 31.04%
DY 3.01 2.95 2.96 3.61 4.00 3.61 3.17 -3.40%
P/NAPS 2.11 2.19 2.17 3.32 3.00 2.77 3.15 -23.49%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 23/06/11 24/03/11 17/12/10 28/09/10 24/06/10 25/03/10 22/12/09 -
Price 3.75 3.79 3.83 3.80 3.21 2.84 2.66 -
P/RPS 2.99 3.15 3.16 3.13 2.42 2.09 1.96 32.62%
P/EPS 19.99 22.00 23.10 23.79 23.17 23.67 25.18 -14.29%
EY 5.00 4.54 4.33 4.20 4.32 4.23 3.97 16.67%
DY 3.00 2.97 2.94 3.16 3.74 3.52 3.76 -14.01%
P/NAPS 2.12 2.18 2.19 3.80 3.21 2.84 2.66 -14.07%

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