[GAMUDA] YoY Annualized Quarter Result on 31-Oct-2009 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 52.87%
YoY- 34.5%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 1,813,052 2,567,976 2,536,808 2,495,840 2,455,856 1,929,688 1,463,240 3.63%
PBT 692,968 668,644 438,764 377,984 287,908 425,904 252,708 18.29%
Tax -102,172 -132,324 -76,980 -69,856 -58,012 -64,292 -44,280 14.93%
NP 590,796 536,320 361,784 308,128 229,896 361,612 208,428 18.94%
-
NP to SH 581,752 529,276 354,128 296,100 220,144 352,252 188,492 20.64%
-
Tax Rate 14.74% 19.79% 17.54% 18.48% 20.15% 15.10% 17.52% -
Total Cost 1,222,256 2,031,656 2,175,024 2,187,712 2,225,960 1,568,076 1,254,812 -0.43%
-
Net Worth 4,182,122 3,818,879 3,561,632 2,013,322 3,073,178 3,081,211 2,288,401 10.56%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 499,357 495,422 488,452 483,197 321,378 993,939 - -
Div Payout % 85.84% 93.60% 137.93% 163.19% 145.99% 282.17% - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 4,182,122 3,818,879 3,561,632 2,013,322 3,073,178 3,081,211 2,288,401 10.56%
NOSH 2,080,658 2,064,259 2,035,218 2,013,322 2,008,613 1,987,878 752,763 18.44%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 32.59% 20.88% 14.26% 12.35% 9.36% 18.74% 14.24% -
ROE 13.91% 13.86% 9.94% 14.71% 7.16% 11.43% 8.24% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 87.14 124.40 124.65 123.97 122.27 97.07 194.38 -12.50%
EPS 27.96 25.64 17.40 14.68 10.96 17.72 25.04 1.85%
DPS 24.00 24.00 24.00 24.00 16.00 50.00 0.00 -
NAPS 2.01 1.85 1.75 1.00 1.53 1.55 3.04 -6.65%
Adjusted Per Share Value based on latest NOSH - 2,013,322
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 64.25 91.01 89.90 88.45 87.04 68.39 51.86 3.63%
EPS 20.62 18.76 12.55 10.49 7.80 12.48 6.68 20.64%
DPS 17.70 17.56 17.31 17.12 11.39 35.23 0.00 -
NAPS 1.4821 1.3534 1.2622 0.7135 1.0891 1.092 0.811 10.56%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 3.61 3.40 3.80 3.15 1.49 4.56 1.98 -
P/RPS 4.14 2.73 3.05 2.54 1.22 4.70 1.02 26.27%
P/EPS 12.91 13.26 21.84 21.42 13.59 25.73 7.91 8.49%
EY 7.75 7.54 4.58 4.67 7.36 3.89 12.65 -7.83%
DY 6.65 7.06 6.32 7.62 10.74 10.96 0.00 -
P/NAPS 1.80 1.84 2.17 3.15 0.97 2.94 0.65 18.48%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 13/12/12 16/12/11 17/12/10 22/12/09 17/12/08 17/12/07 21/12/06 -
Price 3.64 3.00 3.83 2.66 1.86 4.60 2.41 -
P/RPS 4.18 2.41 3.07 2.15 1.52 4.74 1.24 22.42%
P/EPS 13.02 11.70 22.01 18.09 16.97 25.96 9.62 5.16%
EY 7.68 8.55 4.54 5.53 5.89 3.85 10.39 -4.90%
DY 6.59 8.00 6.27 9.02 8.60 10.87 0.00 -
P/NAPS 1.81 1.62 2.19 2.66 1.22 2.97 0.79 14.80%

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