[GAMUDA] YoY TTM Result on 30-Apr-2007 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 2.96%
YoY- -10.32%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 2,680,643 2,636,360 2,074,454 1,380,373 1,386,800 1,582,477 1,718,452 7.68%
PBT 377,484 337,941 419,613 245,423 248,170 442,710 429,952 -2.14%
Tax -86,117 -105,892 -85,443 -57,784 -48,463 -172,874 -160,935 -9.89%
NP 291,367 232,049 334,170 187,639 199,707 269,836 269,017 1.33%
-
NP to SH 279,484 220,598 301,546 169,564 189,076 269,836 269,017 0.63%
-
Tax Rate 22.81% 31.33% 20.36% 23.54% 19.53% 39.05% 37.43% -
Total Cost 2,389,276 2,404,311 1,740,284 1,192,734 1,187,093 1,312,641 1,449,435 8.68%
-
Net Worth 2,017,458 3,106,911 3,104,249 2,701,320 2,222,241 2,042,357 1,819,149 1.73%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 241,846 160,522 498,827 354,253 172,970 154,846 111,946 13.69%
Div Payout % 86.53% 72.77% 165.42% 208.92% 91.48% 57.39% 41.61% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 2,017,458 3,106,911 3,104,249 2,701,320 2,222,241 2,042,357 1,819,149 1.73%
NOSH 2,017,458 2,004,458 2,002,741 900,440 753,302 748,116 730,581 18.43%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 10.87% 8.80% 16.11% 13.59% 14.40% 17.05% 15.65% -
ROE 13.85% 7.10% 9.71% 6.28% 8.51% 13.21% 14.79% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 132.87 131.52 103.58 153.30 184.10 211.53 235.22 -9.07%
EPS 13.85 11.01 15.06 18.83 25.10 36.07 36.82 -15.03%
DPS 12.00 8.00 24.91 39.34 23.00 21.00 15.32 -3.98%
NAPS 1.00 1.55 1.55 3.00 2.95 2.73 2.49 -14.09%
Adjusted Per Share Value based on latest NOSH - 900,440
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 95.00 93.43 73.52 48.92 49.15 56.08 60.90 7.68%
EPS 9.90 7.82 10.69 6.01 6.70 9.56 9.53 0.63%
DPS 8.57 5.69 17.68 12.55 6.13 5.49 3.97 13.67%
NAPS 0.715 1.1011 1.1001 0.9573 0.7876 0.7238 0.6447 1.73%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 3.00 2.40 3.12 3.92 2.00 2.32 2.80 -
P/RPS 2.26 1.82 3.01 2.56 1.09 1.10 1.19 11.27%
P/EPS 21.66 21.81 20.72 20.82 7.97 6.43 7.60 19.06%
EY 4.62 4.59 4.83 4.80 12.55 15.55 13.15 -15.99%
DY 4.00 3.33 7.98 10.04 11.50 9.05 5.47 -5.08%
P/NAPS 3.00 1.55 2.01 1.31 0.68 0.85 1.12 17.83%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 24/06/10 25/06/09 25/06/08 25/06/07 22/06/06 27/06/05 25/06/04 -
Price 3.21 2.69 2.33 4.38 1.62 2.12 2.75 -
P/RPS 2.42 2.05 2.25 2.86 0.88 1.00 1.17 12.87%
P/EPS 23.17 24.44 15.47 23.26 6.45 5.88 7.47 20.75%
EY 4.32 4.09 6.46 4.30 15.49 17.01 13.39 -17.17%
DY 3.74 2.97 10.69 8.98 14.20 9.91 5.57 -6.42%
P/NAPS 3.21 1.74 1.50 1.46 0.55 0.78 1.10 19.53%

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