[GAMUDA] YoY Cumulative Quarter Result on 31-Jan-2009 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- 89.13%
YoY- -41.58%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 1,411,322 1,241,394 1,227,202 1,205,695 977,664 696,977 587,587 15.71%
PBT 355,444 235,028 195,280 138,617 219,914 123,270 113,377 20.96%
Tax -74,062 -47,615 -37,462 -30,295 -35,728 -19,985 -20,347 24.01%
NP 281,382 187,413 157,818 108,322 184,186 103,285 93,030 20.24%
-
NP to SH 268,792 182,557 152,658 104,092 178,170 93,735 86,625 20.76%
-
Tax Rate 20.84% 20.26% 19.18% 21.86% 16.25% 16.21% 17.95% -
Total Cost 1,129,940 1,053,981 1,069,384 1,097,373 793,478 593,692 494,557 14.75%
-
Net Worth 3,822,176 3,553,123 2,016,153 3,068,608 3,029,288 2,430,453 2,270,898 9.06%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 123,962 122,521 120,969 80,225 249,119 178,026 52,636 15.33%
Div Payout % 46.12% 67.11% 79.24% 77.07% 139.82% 189.93% 60.76% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 3,822,176 3,553,123 2,016,153 3,068,608 3,029,288 2,430,453 2,270,898 9.06%
NOSH 2,066,041 2,042,024 2,016,153 2,005,626 1,992,953 774,029 751,953 18.33%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 19.94% 15.10% 12.86% 8.98% 18.84% 14.82% 15.83% -
ROE 7.03% 5.14% 7.57% 3.39% 5.88% 3.86% 3.81% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 68.31 60.79 60.87 60.12 49.06 90.05 78.14 -2.21%
EPS 13.01 8.94 7.57 5.19 8.94 12.11 11.52 2.04%
DPS 6.00 6.00 6.00 4.00 12.50 23.00 7.00 -2.53%
NAPS 1.85 1.74 1.00 1.53 1.52 3.14 3.02 -7.83%
Adjusted Per Share Value based on latest NOSH - 2,002,285
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 50.91 44.78 44.27 43.49 35.27 25.14 21.19 15.72%
EPS 9.70 6.58 5.51 3.75 6.43 3.38 3.12 20.79%
DPS 4.47 4.42 4.36 2.89 8.99 6.42 1.90 15.31%
NAPS 1.3787 1.2816 0.7272 1.1069 1.0927 0.8767 0.8191 9.06%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 3.70 3.81 2.77 1.90 5.10 3.55 1.66 -
P/RPS 5.42 6.27 4.55 3.16 10.40 3.94 2.12 16.92%
P/EPS 28.44 42.62 36.58 36.61 57.05 29.31 14.41 11.99%
EY 3.52 2.35 2.73 2.73 1.75 3.41 6.94 -10.69%
DY 1.62 1.57 2.17 2.11 2.45 6.48 4.22 -14.74%
P/NAPS 2.00 2.19 2.77 1.24 3.36 1.13 0.55 23.99%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 28/03/12 24/03/11 25/03/10 26/03/09 26/03/08 27/03/07 23/03/06 -
Price 3.60 3.79 2.84 2.03 3.14 4.12 1.89 -
P/RPS 5.27 6.23 4.67 3.38 6.40 4.58 2.42 13.84%
P/EPS 27.67 42.39 37.51 39.11 35.12 34.02 16.41 9.09%
EY 3.61 2.36 2.67 2.56 2.85 2.94 6.10 -8.36%
DY 1.67 1.58 2.11 1.97 3.98 5.58 3.70 -12.41%
P/NAPS 1.95 2.18 2.84 1.33 2.07 1.31 0.63 20.71%

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