[GAMUDA] YoY Cumulative Quarter Result on 31-Jan-2006 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
23-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- 85.9%
YoY- -37.74%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 1,205,695 977,664 696,977 587,587 705,918 790,573 621,192 11.67%
PBT 138,617 219,914 123,270 113,377 213,042 210,511 195,755 -5.58%
Tax -30,295 -35,728 -19,985 -20,347 -73,902 -70,323 -74,233 -13.86%
NP 108,322 184,186 103,285 93,030 139,140 140,188 121,522 -1.89%
-
NP to SH 104,092 178,170 93,735 86,625 139,140 140,188 121,522 -2.54%
-
Tax Rate 21.86% 16.25% 16.21% 17.95% 34.69% 33.41% 37.92% -
Total Cost 1,097,373 793,478 593,692 494,557 566,778 650,385 499,670 13.99%
-
Net Worth 3,068,608 3,029,288 2,430,453 2,270,898 1,980,325 1,719,487 1,342,747 14.75%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 80,225 249,119 178,026 52,636 51,724 49,737 47,232 9.22%
Div Payout % 77.07% 139.82% 189.93% 60.76% 37.17% 35.48% 38.87% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 3,068,608 3,029,288 2,430,453 2,270,898 1,980,325 1,719,487 1,342,747 14.75%
NOSH 2,005,626 1,992,953 774,029 751,953 738,927 710,532 674,747 19.88%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 8.98% 18.84% 14.82% 15.83% 19.71% 17.73% 19.56% -
ROE 3.39% 5.88% 3.86% 3.81% 7.03% 8.15% 9.05% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 60.12 49.06 90.05 78.14 95.53 111.26 92.06 -6.84%
EPS 5.19 8.94 12.11 11.52 18.83 19.73 18.01 -18.71%
DPS 4.00 12.50 23.00 7.00 7.00 7.00 7.00 -8.89%
NAPS 1.53 1.52 3.14 3.02 2.68 2.42 1.99 -4.28%
Adjusted Per Share Value based on latest NOSH - 753,804
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 43.48 35.26 25.14 21.19 25.46 28.51 22.40 11.67%
EPS 3.75 6.43 3.38 3.12 5.02 5.06 4.38 -2.55%
DPS 2.89 8.98 6.42 1.90 1.87 1.79 1.70 9.23%
NAPS 1.1067 1.0926 0.8766 0.819 0.7142 0.6202 0.4843 14.75%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 1.90 5.10 3.55 1.66 2.75 3.15 2.95 -
P/RPS 3.16 10.40 3.94 2.12 2.88 2.83 3.20 -0.20%
P/EPS 36.61 57.05 29.31 14.41 14.60 15.97 16.38 14.33%
EY 2.73 1.75 3.41 6.94 6.85 6.26 6.11 -12.55%
DY 2.11 2.45 6.48 4.22 2.55 2.22 2.37 -1.91%
P/NAPS 1.24 3.36 1.13 0.55 1.03 1.30 1.48 -2.90%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 26/03/09 26/03/08 27/03/07 23/03/06 23/03/05 25/03/04 26/03/03 -
Price 2.03 3.14 4.12 1.89 2.33 3.10 2.53 -
P/RPS 3.38 6.40 4.58 2.42 2.44 2.79 2.75 3.49%
P/EPS 39.11 35.12 34.02 16.41 12.37 15.71 14.05 18.58%
EY 2.56 2.85 2.94 6.10 8.08 6.36 7.12 -15.66%
DY 1.97 3.98 5.58 3.70 3.00 2.26 2.77 -5.51%
P/NAPS 1.33 2.07 1.31 0.63 0.87 1.28 1.27 0.77%

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