[GAMUDA] YoY Annualized Quarter Result on 31-Oct-2005 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
20-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -29.87%
YoY- -33.45%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 2,455,856 1,929,688 1,463,240 1,283,568 1,443,908 1,510,220 1,280,152 11.45%
PBT 287,908 425,904 252,708 245,316 442,728 425,060 375,008 -4.30%
Tax -58,012 -64,292 -44,280 -43,304 -162,648 -158,128 -143,200 -13.96%
NP 229,896 361,612 208,428 202,012 280,080 266,932 231,808 -0.13%
-
NP to SH 220,144 352,252 188,492 186,392 280,080 266,932 231,808 -0.85%
-
Tax Rate 20.15% 15.10% 17.52% 17.65% 36.74% 37.20% 38.19% -
Total Cost 2,225,960 1,568,076 1,254,812 1,081,556 1,163,828 1,243,288 1,048,344 13.35%
-
Net Worth 3,073,178 3,081,211 2,288,401 2,157,036 1,977,382 1,628,312 1,334,243 14.90%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 321,378 993,939 - - - - - -
Div Payout % 145.99% 282.17% - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 3,073,178 3,081,211 2,288,401 2,157,036 1,977,382 1,628,312 1,334,243 14.90%
NOSH 2,008,613 1,987,878 752,763 751,580 737,829 695,860 673,860 19.94%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 9.36% 18.74% 14.24% 15.74% 19.40% 17.68% 18.11% -
ROE 7.16% 11.43% 8.24% 8.64% 14.16% 16.39% 17.37% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 122.27 97.07 194.38 170.78 195.70 217.03 189.97 -7.07%
EPS 10.96 17.72 25.04 24.80 37.96 38.36 34.40 -17.34%
DPS 16.00 50.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.55 3.04 2.87 2.68 2.34 1.98 -4.20%
Adjusted Per Share Value based on latest NOSH - 751,580
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 86.36 67.85 51.45 45.13 50.77 53.10 45.01 11.46%
EPS 7.74 12.39 6.63 6.55 9.85 9.39 8.15 -0.85%
DPS 11.30 34.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0806 1.0834 0.8047 0.7585 0.6953 0.5726 0.4692 14.90%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 1.49 4.56 1.98 1.91 2.50 3.80 2.85 -
P/RPS 1.22 4.70 1.02 1.12 1.28 1.75 1.50 -3.38%
P/EPS 13.59 25.73 7.91 7.70 6.59 9.91 8.28 8.60%
EY 7.36 3.89 12.65 12.98 15.18 10.09 12.07 -7.90%
DY 10.74 10.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 2.94 0.65 0.67 0.93 1.62 1.44 -6.36%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 17/12/08 17/12/07 21/12/06 20/12/05 21/12/04 18/12/03 23/12/02 -
Price 1.86 4.60 2.41 1.80 2.62 3.05 2.75 -
P/RPS 1.52 4.74 1.24 1.05 1.34 1.41 1.45 0.78%
P/EPS 16.97 25.96 9.62 7.26 6.90 7.95 7.99 13.36%
EY 5.89 3.85 10.39 13.78 14.49 12.58 12.51 -11.78%
DY 8.60 10.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 2.97 0.79 0.63 0.98 1.30 1.39 -2.14%

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