[GAMUDA] YoY TTM Result on 30-Apr-2005 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- -3.91%
YoY- 0.3%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 2,074,454 1,380,373 1,386,800 1,582,477 1,718,452 1,294,353 964,871 13.59%
PBT 419,613 245,423 248,170 442,710 429,952 390,641 303,662 5.53%
Tax -85,443 -57,784 -48,463 -172,874 -160,935 -154,139 -109,581 -4.05%
NP 334,170 187,639 199,707 269,836 269,017 236,502 194,081 9.46%
-
NP to SH 301,546 169,564 189,076 269,836 269,017 236,502 194,081 7.61%
-
Tax Rate 20.36% 23.54% 19.53% 39.05% 37.43% 39.46% 36.09% -
Total Cost 1,740,284 1,192,734 1,187,093 1,312,641 1,449,435 1,057,851 770,790 14.52%
-
Net Worth 3,104,249 2,701,320 2,222,241 2,042,357 1,819,149 1,421,567 1,337,471 15.05%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 498,827 354,253 172,970 154,846 111,946 80,824 59,889 42.32%
Div Payout % 165.42% 208.92% 91.48% 57.39% 41.61% 34.17% 30.86% -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 3,104,249 2,701,320 2,222,241 2,042,357 1,819,149 1,421,567 1,337,471 15.05%
NOSH 2,002,741 900,440 753,302 748,116 730,581 676,937 668,735 20.03%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 16.11% 13.59% 14.40% 17.05% 15.65% 18.27% 20.11% -
ROE 9.71% 6.28% 8.51% 13.21% 14.79% 16.64% 14.51% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 103.58 153.30 184.10 211.53 235.22 191.21 144.28 -5.36%
EPS 15.06 18.83 25.10 36.07 36.82 34.94 29.02 -10.34%
DPS 24.91 39.34 23.00 21.00 15.32 12.00 9.00 18.47%
NAPS 1.55 3.00 2.95 2.73 2.49 2.10 2.00 -4.15%
Adjusted Per Share Value based on latest NOSH - 748,116
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 74.83 49.79 50.02 57.08 61.99 46.69 34.80 13.59%
EPS 10.88 6.12 6.82 9.73 9.70 8.53 7.00 7.61%
DPS 17.99 12.78 6.24 5.59 4.04 2.92 2.16 42.32%
NAPS 1.1197 0.9744 0.8016 0.7367 0.6562 0.5128 0.4824 15.05%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 3.12 3.92 2.00 2.32 2.80 2.60 3.17 -
P/RPS 3.01 2.56 1.09 1.10 1.19 1.36 2.20 5.35%
P/EPS 20.72 20.82 7.97 6.43 7.60 7.44 10.92 11.25%
EY 4.83 4.80 12.55 15.55 13.15 13.44 9.16 -10.10%
DY 7.98 10.04 11.50 9.05 5.47 4.62 2.84 18.77%
P/NAPS 2.01 1.31 0.68 0.85 1.12 1.24 1.59 3.98%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 25/06/08 25/06/07 22/06/06 27/06/05 25/06/04 27/06/03 28/06/02 -
Price 2.33 4.38 1.62 2.12 2.75 3.05 3.12 -
P/RPS 2.25 2.86 0.88 1.00 1.17 1.60 2.16 0.68%
P/EPS 15.47 23.26 6.45 5.88 7.47 8.73 10.75 6.24%
EY 6.46 4.30 15.49 17.01 13.39 11.45 9.30 -5.88%
DY 10.69 8.98 14.20 9.91 5.57 3.93 2.88 24.40%
P/NAPS 1.50 1.46 0.55 0.78 1.10 1.45 1.56 -0.65%

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