[GAMUDA] QoQ Annualized Quarter Result on 30-Apr-2006 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
22-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- -2.43%
YoY- -37.7%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 1,393,954 1,463,240 1,226,897 1,121,053 1,175,174 1,283,568 1,661,453 -11.01%
PBT 246,540 252,708 222,159 224,397 226,754 245,316 412,662 -28.99%
Tax -39,970 -44,280 -51,708 -41,188 -40,694 -43,304 -146,884 -57.90%
NP 206,570 208,428 170,451 183,209 186,060 202,012 265,778 -15.42%
-
NP to SH 187,470 188,492 157,583 169,034 173,250 186,392 265,778 -20.71%
-
Tax Rate 16.21% 17.52% 23.28% 18.35% 17.95% 17.65% 35.59% -
Total Cost 1,187,384 1,254,812 1,056,446 937,844 989,114 1,081,556 1,395,675 -10.18%
-
Net Worth 2,430,453 2,288,401 2,250,953 2,220,838 2,270,898 2,157,036 2,165,212 7.98%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 356,053 - 120,452 70,263 105,273 - 119,049 107.16%
Div Payout % 189.93% - 76.44% 41.57% 60.76% - 44.79% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 2,430,453 2,288,401 2,250,953 2,220,838 2,270,898 2,157,036 2,165,212 7.98%
NOSH 774,029 752,763 752,827 752,826 751,953 751,580 744,059 2.66%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 14.82% 14.24% 13.89% 16.34% 15.83% 15.74% 16.00% -
ROE 7.71% 8.24% 7.00% 7.61% 7.63% 8.64% 12.27% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 180.09 194.38 162.97 148.91 156.28 170.78 223.30 -13.32%
EPS 24.22 25.04 20.93 22.45 23.04 24.80 35.72 -22.76%
DPS 46.00 0.00 16.00 9.33 14.00 0.00 16.00 101.80%
NAPS 3.14 3.04 2.99 2.95 3.02 2.87 2.91 5.18%
Adjusted Per Share Value based on latest NOSH - 753,302
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 49.40 51.86 43.48 39.73 41.65 45.49 58.88 -11.01%
EPS 6.64 6.68 5.58 5.99 6.14 6.61 9.42 -20.74%
DPS 12.62 0.00 4.27 2.49 3.73 0.00 4.22 107.15%
NAPS 0.8614 0.811 0.7977 0.7871 0.8048 0.7645 0.7674 7.98%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 3.55 1.98 1.75 2.00 1.66 1.91 2.33 -
P/RPS 1.97 1.02 1.07 1.34 1.06 1.12 1.04 52.91%
P/EPS 14.66 7.91 8.36 8.91 7.20 7.70 6.52 71.37%
EY 6.82 12.65 11.96 11.23 13.88 12.98 15.33 -41.63%
DY 12.96 0.00 9.14 4.67 8.43 0.00 6.87 52.49%
P/NAPS 1.13 0.65 0.59 0.68 0.55 0.67 0.80 25.81%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 27/03/07 21/12/06 29/09/06 22/06/06 23/03/06 20/12/05 28/09/05 -
Price 4.12 2.41 2.01 1.62 1.89 1.80 2.25 -
P/RPS 2.29 1.24 1.23 1.09 1.21 1.05 1.01 72.33%
P/EPS 17.01 9.62 9.60 7.21 8.20 7.26 6.30 93.54%
EY 5.88 10.39 10.41 13.86 12.19 13.78 15.88 -48.34%
DY 11.17 0.00 7.96 5.76 7.41 0.00 7.11 35.03%
P/NAPS 1.31 0.79 0.67 0.55 0.63 0.63 0.77 42.37%

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