[GAMUDA] YoY Annual (Unaudited) Result on 31-Jul-2005 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
YoY- -5.71%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 2,403,660 1,516,359 1,226,897 1,661,453 1,719,032 1,442,069 1,042,752 14.91%
PBT 470,814 276,561 222,159 412,662 434,089 406,002 384,966 3.40%
Tax -131,886 -51,748 -51,708 -146,884 -152,220 -164,229 -146,178 -1.69%
NP 338,928 224,813 170,451 265,778 281,869 241,773 238,788 6.00%
-
NP to SH 325,078 185,428 157,583 265,778 281,869 241,773 238,788 5.27%
-
Tax Rate 28.01% 18.71% 23.28% 35.59% 35.07% 40.45% 37.97% -
Total Cost 2,064,732 1,291,546 1,056,446 1,395,675 1,437,163 1,200,296 803,964 17.00%
-
Net Worth 3,036,991 2,569,697 2,250,953 2,165,212 1,855,219 1,481,485 1,443,150 13.18%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 499,505 392,711 120,452 119,049 151,593 108,236 66,812 39.79%
Div Payout % 153.66% 211.79% 76.44% 44.79% 53.78% 44.77% 27.98% -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 3,036,991 2,569,697 2,250,953 2,165,212 1,855,219 1,481,485 1,443,150 13.18%
NOSH 1,998,020 853,720 752,827 744,059 721,875 676,477 668,125 20.01%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 14.10% 14.83% 13.89% 16.00% 16.40% 16.77% 22.90% -
ROE 10.70% 7.22% 7.00% 12.27% 15.19% 16.32% 16.55% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 120.30 177.62 162.97 223.30 238.13 213.17 156.07 -4.24%
EPS 16.27 21.72 20.93 35.72 39.04 35.74 35.74 -12.28%
DPS 25.00 46.00 16.00 16.00 21.00 16.00 10.00 16.48%
NAPS 1.52 3.01 2.99 2.91 2.57 2.19 2.16 -5.68%
Adjusted Per Share Value based on latest NOSH - 749,699
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 85.19 53.74 43.48 58.88 60.92 51.11 36.96 14.91%
EPS 11.52 6.57 5.58 9.42 9.99 8.57 8.46 5.27%
DPS 17.70 13.92 4.27 4.22 5.37 3.84 2.37 39.76%
NAPS 1.0763 0.9107 0.7977 0.7674 0.6575 0.525 0.5115 13.18%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 2.70 3.90 1.75 2.33 2.65 3.22 3.00 -
P/RPS 2.24 2.20 1.07 1.04 1.11 1.51 1.92 2.60%
P/EPS 16.59 17.96 8.36 6.52 6.79 9.01 8.39 12.02%
EY 6.03 5.57 11.96 15.33 14.73 11.10 11.91 -10.71%
DY 9.26 11.79 9.14 6.87 7.92 4.97 3.33 18.56%
P/NAPS 1.78 1.30 0.59 0.80 1.03 1.47 1.39 4.20%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 24/09/08 26/09/07 29/09/06 28/09/05 27/09/04 26/09/03 25/09/02 -
Price 2.29 4.32 2.01 2.25 2.43 3.25 2.85 -
P/RPS 1.90 2.43 1.23 1.01 1.02 1.52 1.83 0.62%
P/EPS 14.07 19.89 9.60 6.30 6.22 9.09 7.97 9.92%
EY 7.10 5.03 10.41 15.88 16.07 11.00 12.54 -9.03%
DY 10.92 10.65 7.96 7.11 8.64 4.92 3.51 20.80%
P/NAPS 1.51 1.44 0.67 0.77 0.95 1.48 1.32 2.26%

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