[GAMUDA] YoY Quarter Result on 31-Jul-2010 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 3.83%
YoY- 100.32%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 640,934 969,818 810,610 714,779 942,241 851,299 522,093 3.47%
PBT 195,644 176,738 151,127 115,192 80,416 136,200 84,999 14.89%
Tax -26,917 -36,043 -24,734 -27,765 -33,335 -61,224 -14,781 10.49%
NP 168,727 140,695 126,393 87,427 47,081 74,976 70,218 15.71%
-
NP to SH 167,201 140,500 126,221 86,728 43,294 70,203 46,671 23.67%
-
Tax Rate 13.76% 20.39% 16.37% 24.10% 41.45% 44.95% 17.39% -
Total Cost 472,207 829,123 684,217 627,352 895,160 776,323 451,875 0.73%
-
Net Worth 4,816,494 4,052,884 3,691,757 2,021,398 3,146,832 3,048,815 2,914,516 8.72%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 4,816,494 4,052,884 3,691,757 2,021,398 3,146,832 3,048,815 2,914,516 8.72%
NOSH 2,250,698 2,078,402 2,062,434 2,021,398 2,004,351 2,005,799 968,277 15.07%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 26.33% 14.51% 15.59% 12.23% 5.00% 8.81% 13.45% -
ROE 3.47% 3.47% 3.42% 4.29% 1.38% 2.30% 1.60% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 28.48 46.66 39.30 35.36 47.01 42.44 53.92 -10.08%
EPS 7.45 6.76 6.12 4.29 2.16 3.50 4.82 7.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 1.95 1.79 1.00 1.57 1.52 3.01 -5.52%
Adjusted Per Share Value based on latest NOSH - 2,021,398
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 23.13 35.00 29.26 25.80 34.01 30.73 18.84 3.47%
EPS 6.03 5.07 4.56 3.13 1.56 2.53 1.68 23.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7384 1.4628 1.3324 0.7296 1.1358 1.1004 1.0519 8.72%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 4.76 3.51 3.69 3.32 3.36 2.70 3.90 -
P/RPS 16.72 7.52 9.39 9.39 7.15 6.36 7.23 14.98%
P/EPS 64.07 51.92 60.29 77.38 155.56 77.14 80.91 -3.81%
EY 1.56 1.93 1.66 1.29 0.64 1.30 1.24 3.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.80 2.06 3.32 2.14 1.78 1.30 9.31%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 26/09/13 27/09/12 29/09/11 28/09/10 29/09/09 24/09/08 26/09/07 -
Price 4.59 3.40 2.87 3.80 3.23 2.29 4.32 -
P/RPS 16.12 7.29 7.30 10.75 6.87 5.40 8.01 12.35%
P/EPS 61.79 50.30 46.90 88.57 149.54 65.43 89.63 -6.00%
EY 1.62 1.99 2.13 1.13 0.67 1.53 1.12 6.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.74 1.60 3.80 2.06 1.51 1.44 6.81%

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