[GAMUDA] YoY TTM Result on 31-Oct-2005 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
20-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -8.81%
YoY- -15.01%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 2,535,202 1,632,971 1,271,815 1,621,368 1,702,454 1,499,586 1,132,398 14.36%
PBT 436,315 319,860 224,007 363,309 438,507 418,515 350,851 3.69%
Tax -130,316 -56,751 -51,952 -117,048 -153,350 -167,961 -143,619 -1.60%
NP 305,999 263,109 172,055 246,261 285,157 250,554 207,232 6.70%
-
NP to SH 292,051 226,368 158,108 242,356 285,157 250,554 207,232 5.87%
-
Tax Rate 29.87% 17.74% 23.19% 32.22% 34.97% 40.13% 40.93% -
Total Cost 2,229,203 1,369,862 1,099,760 1,375,107 1,417,297 1,249,032 925,166 15.77%
-
Net Worth 3,073,178 3,081,211 2,258,290 2,157,036 1,977,382 1,628,312 1,334,243 14.90%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 330,687 534,983 173,252 119,331 153,747 108,426 66,879 30.49%
Div Payout % 113.23% 236.33% 109.58% 49.24% 53.92% 43.27% 32.27% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 3,073,178 3,081,211 2,258,290 2,157,036 1,977,382 1,628,312 1,334,243 14.90%
NOSH 2,008,613 1,987,878 752,763 751,580 737,829 695,860 673,860 19.94%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 12.07% 16.11% 13.53% 15.19% 16.75% 16.71% 18.30% -
ROE 9.50% 7.35% 7.00% 11.24% 14.42% 15.39% 15.53% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 126.22 82.15 168.95 215.73 230.74 215.50 168.05 -4.65%
EPS 14.54 11.39 21.00 32.25 38.65 36.01 30.75 -11.72%
DPS 16.50 26.91 23.00 16.00 21.00 15.58 10.00 8.69%
NAPS 1.53 1.55 3.00 2.87 2.68 2.34 1.98 -4.20%
Adjusted Per Share Value based on latest NOSH - 751,580
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 89.85 57.87 45.07 57.46 60.33 53.15 40.13 14.36%
EPS 10.35 8.02 5.60 8.59 10.11 8.88 7.34 5.88%
DPS 11.72 18.96 6.14 4.23 5.45 3.84 2.37 30.49%
NAPS 1.0891 1.092 0.8003 0.7645 0.7008 0.5771 0.4729 14.90%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 1.49 4.56 1.98 1.91 2.50 3.80 2.85 -
P/RPS 1.18 5.55 1.17 0.89 1.08 1.76 1.70 -5.89%
P/EPS 10.25 40.04 9.43 5.92 6.47 10.55 9.27 1.68%
EY 9.76 2.50 10.61 16.88 15.46 9.48 10.79 -1.65%
DY 11.07 5.90 11.62 8.38 8.40 4.10 3.51 21.07%
P/NAPS 0.97 2.94 0.66 0.67 0.93 1.62 1.44 -6.36%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 17/12/08 17/12/07 21/12/06 20/12/05 21/12/04 18/12/03 23/12/02 -
Price 1.86 4.60 2.41 1.80 2.62 3.05 2.75 -
P/RPS 1.47 5.60 1.43 0.83 1.14 1.42 1.64 -1.80%
P/EPS 12.79 40.40 11.47 5.58 6.78 8.47 8.94 6.14%
EY 7.82 2.48 8.72 17.91 14.75 11.81 11.18 -5.77%
DY 8.87 5.85 9.54 8.89 8.02 5.11 3.64 15.98%
P/NAPS 1.22 2.97 0.80 0.63 0.98 1.30 1.39 -2.14%

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