[GAMUDA] YoY Quarter Result on 30-Apr-2007 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- -3.41%
YoY- 12.13%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 511,200 579,366 574,697 297,289 253,203 409,525 461,425 1.72%
PBT 101,788 63,124 114,700 68,292 54,921 119,748 113,658 -1.82%
Tax -15,320 -14,373 -34,934 -16,982 -10,544 -55,410 -38,335 -14.16%
NP 86,468 48,751 79,766 51,310 44,377 64,338 75,323 2.32%
-
NP to SH 83,532 46,303 76,705 45,022 40,151 64,338 75,323 1.73%
-
Tax Rate 15.05% 22.77% 30.46% 24.87% 19.20% 46.27% 33.73% -
Total Cost 424,732 530,615 494,931 245,979 208,826 345,187 386,102 1.60%
-
Net Worth 2,017,458 3,106,911 3,104,249 2,782,359 2,222,241 2,042,357 1,819,149 1.73%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 121,047 80,178 250,342 207,101 52,731 - - -
Div Payout % 144.91% 173.16% 326.37% 460.00% 131.33% - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 2,017,458 3,106,911 3,104,249 2,782,359 2,222,241 2,042,357 1,819,149 1.73%
NOSH 2,017,458 2,004,458 2,002,741 900,440 753,302 748,116 730,581 18.43%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 16.91% 8.41% 13.88% 17.26% 17.53% 15.71% 16.32% -
ROE 4.14% 1.49% 2.47% 1.62% 1.81% 3.15% 4.14% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 25.34 28.90 28.70 33.02 33.61 54.74 63.16 -14.11%
EPS 4.14 2.31 3.83 5.00 5.33 8.60 10.31 -14.10%
DPS 6.00 4.00 12.50 23.00 7.00 0.00 0.00 -
NAPS 1.00 1.55 1.55 3.09 2.95 2.73 2.49 -14.09%
Adjusted Per Share Value based on latest NOSH - 900,440
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 17.98 20.37 20.21 10.45 8.90 14.40 16.23 1.72%
EPS 2.94 1.63 2.70 1.58 1.41 2.26 2.65 1.74%
DPS 4.26 2.82 8.80 7.28 1.85 0.00 0.00 -
NAPS 0.7094 1.0925 1.0915 0.9784 0.7814 0.7182 0.6397 1.73%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 3.00 2.40 3.12 3.92 2.00 2.32 2.80 -
P/RPS 11.84 8.30 10.87 11.87 5.95 4.24 4.43 17.79%
P/EPS 72.46 103.90 81.46 78.40 37.52 26.98 27.16 17.75%
EY 1.38 0.96 1.23 1.28 2.67 3.71 3.68 -15.07%
DY 2.00 1.67 4.01 5.87 3.50 0.00 0.00 -
P/NAPS 3.00 1.55 2.01 1.27 0.68 0.85 1.12 17.83%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 24/06/10 25/06/09 25/06/08 25/06/07 22/06/06 27/06/05 25/06/04 -
Price 3.21 2.69 2.33 4.38 1.62 2.12 2.75 -
P/RPS 12.67 9.31 8.12 13.27 4.82 3.87 4.35 19.49%
P/EPS 77.53 116.45 60.84 87.60 30.39 24.65 26.67 19.45%
EY 1.29 0.86 1.64 1.14 3.29 4.06 3.75 -16.28%
DY 1.87 1.49 5.36 5.25 4.32 0.00 0.00 -
P/NAPS 3.21 1.74 1.50 1.42 0.55 0.78 1.10 19.53%

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