[GAMUDA] YoY Quarter Result on 31-Jul-2009 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- -6.5%
YoY- -38.33%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 969,818 810,610 714,779 942,241 851,299 522,093 386,107 16.57%
PBT 176,738 151,127 115,192 80,416 136,200 84,999 53,861 21.87%
Tax -36,043 -24,734 -27,765 -33,335 -61,224 -14,781 -20,817 9.57%
NP 140,695 126,393 87,427 47,081 74,976 70,218 33,044 27.28%
-
NP to SH 140,500 126,221 86,728 43,294 70,203 46,671 30,807 28.74%
-
Tax Rate 20.39% 16.37% 24.10% 41.45% 44.95% 17.39% 38.65% -
Total Cost 829,123 684,217 627,352 895,160 776,323 451,875 353,063 15.27%
-
Net Worth 4,052,884 3,691,757 2,021,398 3,146,832 3,048,815 2,914,516 1,505,657 17.92%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - 67,754 -
Div Payout % - - - - - - 219.93% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 4,052,884 3,691,757 2,021,398 3,146,832 3,048,815 2,914,516 1,505,657 17.92%
NOSH 2,078,402 2,062,434 2,021,398 2,004,351 2,005,799 968,277 752,828 18.42%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 14.51% 15.59% 12.23% 5.00% 8.81% 13.45% 8.56% -
ROE 3.47% 3.42% 4.29% 1.38% 2.30% 1.60% 2.05% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 46.66 39.30 35.36 47.01 42.44 53.92 51.29 -1.56%
EPS 6.76 6.12 4.29 2.16 3.50 4.82 4.09 8.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 -
NAPS 1.95 1.79 1.00 1.57 1.52 3.01 2.00 -0.42%
Adjusted Per Share Value based on latest NOSH - 2,004,351
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 35.00 29.26 25.80 34.01 30.73 18.84 13.94 16.56%
EPS 5.07 4.56 3.13 1.56 2.53 1.68 1.11 28.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.45 -
NAPS 1.4628 1.3324 0.7296 1.1358 1.1004 1.0519 0.5434 17.92%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 3.51 3.69 3.32 3.36 2.70 3.90 1.75 -
P/RPS 7.52 9.39 9.39 7.15 6.36 7.23 3.41 14.07%
P/EPS 51.92 60.29 77.38 155.56 77.14 80.91 42.76 3.28%
EY 1.93 1.66 1.29 0.64 1.30 1.24 2.34 -3.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.14 -
P/NAPS 1.80 2.06 3.32 2.14 1.78 1.30 0.88 12.65%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 27/09/12 29/09/11 28/09/10 29/09/09 24/09/08 26/09/07 29/09/06 -
Price 3.40 2.87 3.80 3.23 2.29 4.32 2.01 -
P/RPS 7.29 7.30 10.75 6.87 5.40 8.01 3.92 10.88%
P/EPS 50.30 46.90 88.57 149.54 65.43 89.63 49.12 0.39%
EY 1.99 2.13 1.13 0.67 1.53 1.12 2.04 -0.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.48 -
P/NAPS 1.74 1.60 3.80 2.06 1.51 1.44 1.01 9.48%

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