[GAMUDA] QoQ TTM Result on 31-Oct-2006 [#1]

Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 0.33%
YoY- -34.76%
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 1,516,359 1,380,373 1,336,287 1,271,815 1,226,897 1,386,800 1,543,122 -1.16%
PBT 276,561 245,423 232,052 224,007 222,159 248,170 312,997 -7.94%
Tax -51,748 -57,784 -51,346 -51,952 -51,708 -48,463 -93,329 -32.58%
NP 224,813 187,639 180,706 172,055 170,451 199,707 219,668 1.55%
-
NP to SH 185,428 169,564 164,693 158,108 157,583 189,076 213,263 -8.92%
-
Tax Rate 18.71% 23.54% 22.13% 23.19% 23.28% 19.53% 29.82% -
Total Cost 1,291,546 1,192,734 1,155,581 1,099,760 1,056,446 1,187,093 1,323,454 -1.61%
-
Net Worth 2,914,516 2,701,320 2,386,279 2,258,290 1,505,657 2,222,241 2,276,488 17.95%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 390,049 354,253 303,433 173,252 173,252 172,970 120,239 119.60%
Div Payout % 210.35% 208.92% 184.24% 109.58% 109.94% 91.48% 56.38% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 2,914,516 2,701,320 2,386,279 2,258,290 1,505,657 2,222,241 2,276,488 17.95%
NOSH 968,277 900,440 795,426 752,763 752,828 753,302 753,804 18.22%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 14.83% 13.59% 13.52% 13.53% 13.89% 14.40% 14.24% -
ROE 6.36% 6.28% 6.90% 7.00% 10.47% 8.51% 9.37% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 156.60 153.30 168.00 168.95 162.97 184.10 204.71 -16.39%
EPS 19.15 18.83 20.70 21.00 20.93 25.10 28.29 -22.96%
DPS 40.28 39.34 38.15 23.00 23.00 23.00 16.00 85.37%
NAPS 3.01 3.00 3.00 3.00 2.00 2.95 3.02 -0.22%
Adjusted Per Share Value based on latest NOSH - 752,763
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 53.32 48.54 46.99 44.72 43.14 48.76 54.26 -1.16%
EPS 6.52 5.96 5.79 5.56 5.54 6.65 7.50 -8.93%
DPS 13.72 12.46 10.67 6.09 6.09 6.08 4.23 119.58%
NAPS 1.0248 0.9499 0.8391 0.7941 0.5294 0.7814 0.8005 17.95%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 3.90 3.92 3.55 1.98 1.75 2.00 1.66 -
P/RPS 2.49 2.56 2.11 1.17 1.07 1.09 0.81 111.85%
P/EPS 20.37 20.82 17.15 9.43 8.36 7.97 5.87 129.73%
EY 4.91 4.80 5.83 10.61 11.96 12.55 17.04 -56.47%
DY 10.33 10.04 10.75 11.62 13.14 11.50 9.64 4.72%
P/NAPS 1.30 1.31 1.18 0.66 0.88 0.68 0.55 77.72%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 25/06/07 27/03/07 21/12/06 29/09/06 22/06/06 23/03/06 -
Price 4.32 4.38 4.12 2.41 2.01 1.62 1.89 -
P/RPS 2.76 2.86 2.45 1.43 1.23 0.88 0.92 108.42%
P/EPS 22.56 23.26 19.90 11.47 9.60 6.45 6.68 125.60%
EY 4.43 4.30 5.03 8.72 10.41 15.49 14.97 -55.69%
DY 9.32 8.98 9.26 9.54 11.44 14.20 8.47 6.60%
P/NAPS 1.44 1.46 1.37 0.80 1.01 0.55 0.63 73.78%

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