[GAMUDA] YoY TTM Result on 30-Apr-2008 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- 11.74%
YoY- 77.84%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 2,577,377 2,680,643 2,636,360 2,074,454 1,380,373 1,386,800 1,582,477 8.46%
PBT 508,589 377,484 337,941 419,613 245,423 248,170 442,710 2.33%
Tax -114,610 -86,117 -105,892 -85,443 -57,784 -48,463 -172,874 -6.61%
NP 393,979 291,367 232,049 334,170 187,639 199,707 269,836 6.50%
-
NP to SH 385,918 279,484 220,598 301,546 169,564 189,076 269,836 6.14%
-
Tax Rate 22.53% 22.81% 31.33% 20.36% 23.54% 19.53% 39.05% -
Total Cost 2,183,398 2,389,276 2,404,311 1,740,284 1,192,734 1,187,093 1,312,641 8.84%
-
Net Worth 3,640,924 2,017,458 3,106,911 3,104,249 2,701,320 2,222,241 2,042,357 10.11%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 230,270 241,846 160,522 498,827 354,253 172,970 154,846 6.83%
Div Payout % 59.67% 86.53% 72.77% 165.42% 208.92% 91.48% 57.39% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 3,640,924 2,017,458 3,106,911 3,104,249 2,701,320 2,222,241 2,042,357 10.11%
NOSH 2,057,019 2,017,458 2,004,458 2,002,741 900,440 753,302 748,116 18.35%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 15.29% 10.87% 8.80% 16.11% 13.59% 14.40% 17.05% -
ROE 10.60% 13.85% 7.10% 9.71% 6.28% 8.51% 13.21% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 125.30 132.87 131.52 103.58 153.30 184.10 211.53 -8.35%
EPS 18.76 13.85 11.01 15.06 18.83 25.10 36.07 -10.31%
DPS 11.25 12.00 8.00 24.91 39.34 23.00 21.00 -9.87%
NAPS 1.77 1.00 1.55 1.55 3.00 2.95 2.73 -6.96%
Adjusted Per Share Value based on latest NOSH - 2,002,741
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 91.34 95.00 93.43 73.52 48.92 49.15 56.08 8.46%
EPS 13.68 9.90 7.82 10.69 6.01 6.70 9.56 6.15%
DPS 8.16 8.57 5.69 17.68 12.55 6.13 5.49 6.82%
NAPS 1.2903 0.715 1.1011 1.1001 0.9573 0.7876 0.7238 10.10%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 3.74 3.00 2.40 3.12 3.92 2.00 2.32 -
P/RPS 2.98 2.26 1.82 3.01 2.56 1.09 1.10 18.06%
P/EPS 19.93 21.66 21.81 20.72 20.82 7.97 6.43 20.73%
EY 5.02 4.62 4.59 4.83 4.80 12.55 15.55 -17.16%
DY 3.01 4.00 3.33 7.98 10.04 11.50 9.05 -16.75%
P/NAPS 2.11 3.00 1.55 2.01 1.31 0.68 0.85 16.35%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 23/06/11 24/06/10 25/06/09 25/06/08 25/06/07 22/06/06 27/06/05 -
Price 3.75 3.21 2.69 2.33 4.38 1.62 2.12 -
P/RPS 2.99 2.42 2.05 2.25 2.86 0.88 1.00 20.01%
P/EPS 19.99 23.17 24.44 15.47 23.26 6.45 5.88 22.61%
EY 5.00 4.32 4.09 6.46 4.30 15.49 17.01 -18.45%
DY 3.00 3.74 2.97 10.69 8.98 14.20 9.91 -18.05%
P/NAPS 2.12 3.21 1.74 1.50 1.46 0.55 0.78 18.12%

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