[GAMUDA] QoQ Annualized Quarter Result on 31-Jul-2007 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 0.23%
YoY- 17.67%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 2,069,814 1,955,328 1,929,688 1,516,359 1,325,688 1,393,954 1,463,240 26.03%
PBT 446,152 439,828 425,904 276,561 255,416 246,540 252,708 46.12%
Tax -94,216 -71,456 -64,292 -51,748 -49,289 -39,970 -44,280 65.50%
NP 351,936 368,372 361,612 224,813 206,126 206,570 208,428 41.84%
-
NP to SH 339,833 356,340 352,252 185,428 185,009 187,470 188,492 48.18%
-
Tax Rate 21.12% 16.25% 15.10% 18.71% 19.30% 16.21% 17.52% -
Total Cost 1,717,878 1,586,956 1,568,076 1,291,546 1,119,561 1,187,384 1,254,812 23.31%
-
Net Worth 3,093,627 3,029,288 3,081,211 2,569,697 2,522,112 2,430,453 2,288,401 22.28%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 665,296 498,238 993,939 392,711 500,613 356,053 - -
Div Payout % 195.77% 139.82% 282.17% 211.79% 270.59% 189.93% - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 3,093,627 3,029,288 3,081,211 2,569,697 2,522,112 2,430,453 2,288,401 22.28%
NOSH 1,995,888 1,992,953 1,987,878 853,720 816,217 774,029 752,763 91.67%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 17.00% 18.84% 18.74% 14.83% 15.55% 14.82% 14.24% -
ROE 10.98% 11.76% 11.43% 7.22% 7.34% 7.71% 8.24% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 103.70 98.11 97.07 177.62 162.42 180.09 194.38 -34.24%
EPS 17.03 17.88 17.72 21.72 22.67 24.22 25.04 -22.68%
DPS 33.33 25.00 50.00 46.00 61.33 46.00 0.00 -
NAPS 1.55 1.52 1.55 3.01 3.09 3.14 3.04 -36.20%
Adjusted Per Share Value based on latest NOSH - 968,277
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 73.35 69.30 68.39 53.74 46.98 49.40 51.86 26.02%
EPS 12.04 12.63 12.48 6.57 6.56 6.64 6.68 48.15%
DPS 23.58 17.66 35.23 13.92 17.74 12.62 0.00 -
NAPS 1.0964 1.0736 1.092 0.9107 0.8938 0.8614 0.811 22.28%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 3.12 5.10 4.56 3.90 3.92 3.55 1.98 -
P/RPS 3.01 5.20 4.70 2.20 2.41 1.97 1.02 105.87%
P/EPS 18.32 28.52 25.73 17.96 17.29 14.66 7.91 75.14%
EY 5.46 3.51 3.89 5.57 5.78 6.82 12.65 -42.91%
DY 10.68 4.90 10.96 11.79 15.65 12.96 0.00 -
P/NAPS 2.01 3.36 2.94 1.30 1.27 1.13 0.65 112.39%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 25/06/08 26/03/08 17/12/07 26/09/07 25/06/07 27/03/07 21/12/06 -
Price 2.33 3.14 4.60 4.32 4.38 4.12 2.41 -
P/RPS 2.25 3.20 4.74 2.43 2.70 2.29 1.24 48.82%
P/EPS 13.68 17.56 25.96 19.89 19.32 17.01 9.62 26.48%
EY 7.31 5.69 3.85 5.03 5.18 5.88 10.39 -20.91%
DY 14.31 7.96 10.87 10.65 14.00 11.17 0.00 -
P/NAPS 1.50 2.07 2.97 1.44 1.42 1.31 0.79 53.39%

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