[GAMUDA] QoQ Annualized Quarter Result on 31-Jul-2006 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- -6.77%
YoY- -40.71%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 1,325,688 1,393,954 1,463,240 1,226,897 1,121,053 1,175,174 1,283,568 2.18%
PBT 255,416 246,540 252,708 222,159 224,397 226,754 245,316 2.73%
Tax -49,289 -39,970 -44,280 -51,708 -41,188 -40,694 -43,304 9.03%
NP 206,126 206,570 208,428 170,451 183,209 186,060 202,012 1.35%
-
NP to SH 185,009 187,470 188,492 157,583 169,034 173,250 186,392 -0.49%
-
Tax Rate 19.30% 16.21% 17.52% 23.28% 18.35% 17.95% 17.65% -
Total Cost 1,119,561 1,187,384 1,254,812 1,056,446 937,844 989,114 1,081,556 2.33%
-
Net Worth 2,522,112 2,430,453 2,288,401 2,250,953 2,220,838 2,270,898 2,157,036 11.01%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 500,613 356,053 - 120,452 70,263 105,273 - -
Div Payout % 270.59% 189.93% - 76.44% 41.57% 60.76% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 2,522,112 2,430,453 2,288,401 2,250,953 2,220,838 2,270,898 2,157,036 11.01%
NOSH 816,217 774,029 752,763 752,827 752,826 751,953 751,580 5.67%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 15.55% 14.82% 14.24% 13.89% 16.34% 15.83% 15.74% -
ROE 7.34% 7.71% 8.24% 7.00% 7.61% 7.63% 8.64% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 162.42 180.09 194.38 162.97 148.91 156.28 170.78 -3.29%
EPS 22.67 24.22 25.04 20.93 22.45 23.04 24.80 -5.82%
DPS 61.33 46.00 0.00 16.00 9.33 14.00 0.00 -
NAPS 3.09 3.14 3.04 2.99 2.95 3.02 2.87 5.06%
Adjusted Per Share Value based on latest NOSH - 752,828
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 46.98 49.40 51.86 43.48 39.73 41.65 45.49 2.17%
EPS 6.56 6.64 6.68 5.58 5.99 6.14 6.61 -0.50%
DPS 17.74 12.62 0.00 4.27 2.49 3.73 0.00 -
NAPS 0.8938 0.8614 0.811 0.7977 0.7871 0.8048 0.7645 11.01%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 3.92 3.55 1.98 1.75 2.00 1.66 1.91 -
P/RPS 2.41 1.97 1.02 1.07 1.34 1.06 1.12 66.90%
P/EPS 17.29 14.66 7.91 8.36 8.91 7.20 7.70 71.73%
EY 5.78 6.82 12.65 11.96 11.23 13.88 12.98 -41.77%
DY 15.65 12.96 0.00 9.14 4.67 8.43 0.00 -
P/NAPS 1.27 1.13 0.65 0.59 0.68 0.55 0.67 53.34%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 25/06/07 27/03/07 21/12/06 29/09/06 22/06/06 23/03/06 20/12/05 -
Price 4.38 4.12 2.41 2.01 1.62 1.89 1.80 -
P/RPS 2.70 2.29 1.24 1.23 1.09 1.21 1.05 88.01%
P/EPS 19.32 17.01 9.62 9.60 7.21 8.20 7.26 92.37%
EY 5.18 5.88 10.39 10.41 13.86 12.19 13.78 -48.00%
DY 14.00 11.17 0.00 7.96 5.76 7.41 0.00 -
P/NAPS 1.42 1.31 0.79 0.67 0.55 0.63 0.63 72.16%

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