[GAMUDA] YoY Quarter Result on 31-Jan-2010 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 6.22%
YoY- 60.29%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 500,181 769,328 607,192 603,242 591,731 495,242 331,167 7.10%
PBT 187,220 188,283 125,337 100,784 66,640 113,438 60,093 20.83%
Tax -25,785 -40,981 -28,370 -19,998 -15,792 -19,655 -8,915 19.34%
NP 161,435 147,302 96,967 80,786 50,848 93,783 51,178 21.08%
-
NP to SH 156,890 136,473 94,025 78,633 49,056 90,107 46,612 22.39%
-
Tax Rate 13.77% 21.77% 22.63% 19.84% 23.70% 17.33% 14.84% -
Total Cost 338,746 622,026 510,225 522,456 540,883 401,459 279,989 3.22%
-
Net Worth 4,235,195 3,825,379 3,564,346 2,018,783 3,063,497 3,036,865 2,497,639 9.19%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - 182,948 -
Div Payout % - - - - - - 392.49% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 4,235,195 3,825,379 3,564,346 2,018,783 3,063,497 3,036,865 2,497,639 9.19%
NOSH 2,086,303 2,067,772 2,048,474 2,018,783 2,002,285 1,997,937 795,426 17.41%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 32.28% 19.15% 15.97% 13.39% 8.59% 18.94% 15.45% -
ROE 3.70% 3.57% 2.64% 3.90% 1.60% 2.97% 1.87% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 23.97 37.21 29.64 29.88 29.55 24.79 41.63 -8.78%
EPS 7.52 6.60 4.59 3.90 2.45 4.51 5.86 4.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 23.00 -
NAPS 2.03 1.85 1.74 1.00 1.53 1.52 3.14 -7.00%
Adjusted Per Share Value based on latest NOSH - 2,018,783
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 17.59 27.05 21.35 21.21 20.81 17.41 11.64 7.11%
EPS 5.52 4.80 3.31 2.76 1.72 3.17 1.64 22.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.43 -
NAPS 1.4892 1.3451 1.2533 0.7099 1.0772 1.0679 0.8782 9.19%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 3.72 3.70 3.81 2.77 1.90 5.10 3.55 -
P/RPS 15.52 9.94 12.85 9.27 6.43 20.57 8.53 10.48%
P/EPS 49.47 56.06 83.01 71.12 77.55 113.08 60.58 -3.31%
EY 2.02 1.78 1.20 1.41 1.29 0.88 1.65 3.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.48 -
P/NAPS 1.83 2.00 2.19 2.77 1.24 3.36 1.13 8.35%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 28/03/12 24/03/11 25/03/10 26/03/09 26/03/08 27/03/07 -
Price 4.13 3.60 3.79 2.84 2.03 3.14 4.12 -
P/RPS 17.23 9.68 12.79 9.50 6.87 12.67 9.90 9.66%
P/EPS 54.92 54.55 82.57 72.91 82.86 69.62 70.31 -4.03%
EY 1.82 1.83 1.21 1.37 1.21 1.44 1.42 4.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.58 -
P/NAPS 2.03 1.95 2.18 2.84 1.33 2.07 1.31 7.56%

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