[GAMUDA] YoY Quarter Result on 31-Jul-2006 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- -23.27%
YoY- -50.55%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 942,241 851,299 522,093 386,107 546,010 467,034 466,454 12.42%
PBT 80,416 136,200 84,999 53,861 79,872 109,920 105,782 -4.46%
Tax -33,335 -61,224 -14,781 -20,817 -17,572 -43,562 -52,277 -7.21%
NP 47,081 74,976 70,218 33,044 62,300 66,358 53,505 -2.10%
-
NP to SH 43,294 70,203 46,671 30,807 62,300 66,358 53,505 -3.46%
-
Tax Rate 41.45% 44.95% 17.39% 38.65% 22.00% 39.63% 49.42% -
Total Cost 895,160 776,323 451,875 353,063 483,710 400,676 412,949 13.74%
-
Net Worth 3,146,832 3,048,815 2,914,516 1,505,657 2,099,157 1,897,922 1,488,893 13.27%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - 67,754 67,472 102,988 61,187 -
Div Payout % - - - 219.93% 108.30% 155.20% 114.36% -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 3,146,832 3,048,815 2,914,516 1,505,657 2,099,157 1,897,922 1,488,893 13.27%
NOSH 2,004,351 2,005,799 968,277 752,828 749,699 735,629 679,860 19.72%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 5.00% 8.81% 13.45% 8.56% 11.41% 14.21% 11.47% -
ROE 1.38% 2.30% 1.60% 2.05% 2.97% 3.50% 3.59% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 47.01 42.44 53.92 51.29 72.83 63.49 68.61 -6.10%
EPS 2.16 3.50 4.82 4.09 8.31 9.02 7.87 -19.36%
DPS 0.00 0.00 0.00 9.00 9.00 14.00 9.00 -
NAPS 1.57 1.52 3.01 2.00 2.80 2.58 2.19 -5.39%
Adjusted Per Share Value based on latest NOSH - 752,828
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 33.99 30.71 18.83 13.93 19.70 16.85 16.83 12.41%
EPS 1.56 2.53 1.68 1.11 2.25 2.39 1.93 -3.48%
DPS 0.00 0.00 0.00 2.44 2.43 3.71 2.21 -
NAPS 1.1351 1.0997 1.0513 0.5431 0.7572 0.6846 0.5371 13.26%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 3.36 2.70 3.90 1.75 2.33 2.65 3.22 -
P/RPS 7.15 6.36 7.23 3.41 3.20 4.17 4.69 7.27%
P/EPS 155.56 77.14 80.91 42.76 28.04 29.38 40.91 24.90%
EY 0.64 1.30 1.24 2.34 3.57 3.40 2.44 -19.97%
DY 0.00 0.00 0.00 5.14 3.86 5.28 2.80 -
P/NAPS 2.14 1.78 1.30 0.88 0.83 1.03 1.47 6.45%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 29/09/09 24/09/08 26/09/07 29/09/06 28/09/05 27/09/04 26/09/03 -
Price 3.23 2.29 4.32 2.01 2.25 2.43 3.25 -
P/RPS 6.87 5.40 8.01 3.92 3.09 3.83 4.74 6.37%
P/EPS 149.54 65.43 89.63 49.12 27.08 26.94 41.30 23.89%
EY 0.67 1.53 1.12 2.04 3.69 3.71 2.42 -19.25%
DY 0.00 0.00 0.00 4.48 4.00 5.76 2.77 -
P/NAPS 2.06 1.51 1.44 1.01 0.80 0.94 1.48 5.66%

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