[GAMUDA] YoY Quarter Result on 31-Jan-2007 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- -1.08%
YoY- 16.45%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 603,242 591,731 495,242 331,167 266,695 344,941 413,018 6.51%
PBT 100,784 66,640 113,438 60,093 52,048 102,360 104,247 -0.56%
Tax -19,998 -15,792 -19,655 -8,915 -9,521 -33,240 -30,791 -6.93%
NP 80,786 50,848 93,783 51,178 42,527 69,120 73,456 1.59%
-
NP to SH 78,633 49,056 90,107 46,612 40,027 69,120 73,456 1.14%
-
Tax Rate 19.84% 23.70% 17.33% 14.84% 18.29% 32.47% 29.54% -
Total Cost 522,456 540,883 401,459 279,989 224,168 275,821 339,562 7.43%
-
Net Worth 2,018,783 3,063,497 3,036,865 2,497,639 2,276,488 1,985,440 1,754,822 2.36%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - 182,948 52,766 51,858 50,759 -
Div Payout % - - - 392.49% 131.83% 75.03% 69.10% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 2,018,783 3,063,497 3,036,865 2,497,639 2,276,488 1,985,440 1,754,822 2.36%
NOSH 2,018,783 2,002,285 1,997,937 795,426 753,804 740,836 725,133 18.58%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 13.39% 8.59% 18.94% 15.45% 15.95% 20.04% 17.79% -
ROE 3.90% 1.60% 2.97% 1.87% 1.76% 3.48% 4.19% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 29.88 29.55 24.79 41.63 35.38 46.56 56.96 -10.18%
EPS 3.90 2.45 4.51 5.86 5.31 9.33 10.13 -14.69%
DPS 0.00 0.00 0.00 23.00 7.00 7.00 7.00 -
NAPS 1.00 1.53 1.52 3.14 3.02 2.68 2.42 -13.68%
Adjusted Per Share Value based on latest NOSH - 795,426
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 21.76 21.34 17.86 11.95 9.62 12.44 14.90 6.50%
EPS 2.84 1.77 3.25 1.68 1.44 2.49 2.65 1.15%
DPS 0.00 0.00 0.00 6.60 1.90 1.87 1.83 -
NAPS 0.7282 1.105 1.0954 0.9009 0.8211 0.7162 0.633 2.36%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 2.77 1.90 5.10 3.55 1.66 2.75 3.15 -
P/RPS 9.27 6.43 20.57 8.53 4.69 5.91 5.53 8.98%
P/EPS 71.12 77.55 113.08 60.58 31.26 29.47 31.10 14.76%
EY 1.41 1.29 0.88 1.65 3.20 3.39 3.22 -12.84%
DY 0.00 0.00 0.00 6.48 4.22 2.55 2.22 -
P/NAPS 2.77 1.24 3.36 1.13 0.55 1.03 1.30 13.42%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 25/03/10 26/03/09 26/03/08 27/03/07 23/03/06 23/03/05 25/03/04 -
Price 2.84 2.03 3.14 4.12 1.89 2.33 3.10 -
P/RPS 9.50 6.87 12.67 9.90 5.34 5.00 5.44 9.72%
P/EPS 72.91 82.86 69.62 70.31 35.59 24.97 30.60 15.55%
EY 1.37 1.21 1.44 1.42 2.81 4.00 3.27 -13.48%
DY 0.00 0.00 0.00 5.58 3.70 3.00 2.26 -
P/NAPS 2.84 1.33 2.07 1.31 0.63 0.87 1.28 14.19%

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