[GAMUDA] YoY Quarter Result on 30-Apr-2009 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -5.61%
YoY- -39.63%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 705,863 621,204 511,200 579,366 574,697 297,289 253,203 18.61%
PBT 196,028 158,369 101,788 63,124 114,700 68,292 54,921 23.59%
Tax -52,114 -39,230 -15,320 -14,373 -34,934 -16,982 -10,544 30.48%
NP 143,914 119,139 86,468 48,751 79,766 51,310 44,377 21.64%
-
NP to SH 138,013 116,633 83,532 46,303 76,705 45,022 40,151 22.82%
-
Tax Rate 26.58% 24.77% 15.05% 22.77% 30.46% 24.87% 19.20% -
Total Cost 561,949 502,065 424,732 530,615 494,931 245,979 208,826 17.91%
-
Net Worth 3,984,736 3,640,924 2,017,458 3,106,911 3,104,249 2,782,359 2,222,241 10.21%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 124,523 123,421 121,047 80,178 250,342 207,101 52,731 15.38%
Div Payout % 90.23% 105.82% 144.91% 173.16% 326.37% 460.00% 131.33% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 3,984,736 3,640,924 2,017,458 3,106,911 3,104,249 2,782,359 2,222,241 10.21%
NOSH 2,075,383 2,057,019 2,017,458 2,004,458 2,002,741 900,440 753,302 18.38%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 20.39% 19.18% 16.91% 8.41% 13.88% 17.26% 17.53% -
ROE 3.46% 3.20% 4.14% 1.49% 2.47% 1.62% 1.81% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 34.01 30.20 25.34 28.90 28.70 33.02 33.61 0.19%
EPS 6.65 5.67 4.14 2.31 3.83 5.00 5.33 3.75%
DPS 6.00 6.00 6.00 4.00 12.50 23.00 7.00 -2.53%
NAPS 1.92 1.77 1.00 1.55 1.55 3.09 2.95 -6.90%
Adjusted Per Share Value based on latest NOSH - 2,004,458
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 25.46 22.40 18.44 20.90 20.73 10.72 9.13 18.62%
EPS 4.98 4.21 3.01 1.67 2.77 1.62 1.45 22.80%
DPS 4.49 4.45 4.37 2.89 9.03 7.47 1.90 15.39%
NAPS 1.4371 1.3131 0.7276 1.1205 1.1196 1.0035 0.8015 10.21%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 3.56 3.74 3.00 2.40 3.12 3.92 2.00 -
P/RPS 10.47 12.38 11.84 8.30 10.87 11.87 5.95 9.86%
P/EPS 53.53 65.96 72.46 103.90 81.46 78.40 37.52 6.09%
EY 1.87 1.52 1.38 0.96 1.23 1.28 2.67 -5.75%
DY 1.69 1.60 2.00 1.67 4.01 5.87 3.50 -11.41%
P/NAPS 1.85 2.11 3.00 1.55 2.01 1.27 0.68 18.13%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 23/06/11 24/06/10 25/06/09 25/06/08 25/06/07 22/06/06 -
Price 3.46 3.75 3.21 2.69 2.33 4.38 1.62 -
P/RPS 10.17 12.42 12.67 9.31 8.12 13.27 4.82 13.23%
P/EPS 52.03 66.14 77.53 116.45 60.84 87.60 30.39 9.36%
EY 1.92 1.51 1.29 0.86 1.64 1.14 3.29 -8.57%
DY 1.73 1.60 1.87 1.49 5.36 5.25 4.32 -14.13%
P/NAPS 1.80 2.12 3.21 1.74 1.50 1.42 0.55 21.82%

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