[GAMUDA] QoQ Annualized Quarter Result on 31-Jul-2008 [#4]

Announcement Date
24-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- -4.34%
YoY- 75.31%
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 2,380,081 2,411,390 2,455,856 2,403,660 2,069,814 1,955,328 1,929,688 15.02%
PBT 268,988 277,234 287,908 470,814 446,152 439,828 425,904 -26.40%
Tax -59,557 -60,590 -58,012 -131,886 -94,216 -71,456 -64,292 -4.97%
NP 209,430 216,644 229,896 338,928 351,936 368,372 361,612 -30.54%
-
NP to SH 200,526 208,184 220,144 325,078 339,833 356,340 352,252 -31.33%
-
Tax Rate 22.14% 21.86% 20.15% 28.01% 21.12% 16.25% 15.10% -
Total Cost 2,170,650 2,194,746 2,225,960 2,064,732 1,717,878 1,586,956 1,568,076 24.23%
-
Net Worth 3,108,163 3,068,608 3,073,178 3,036,991 3,093,627 3,029,288 3,081,211 0.58%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 213,895 160,450 321,378 499,505 665,296 498,238 993,939 -64.12%
Div Payout % 106.67% 77.07% 145.99% 153.66% 195.77% 139.82% 282.17% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 3,108,163 3,068,608 3,073,178 3,036,991 3,093,627 3,029,288 3,081,211 0.58%
NOSH 2,005,266 2,005,626 2,008,613 1,998,020 1,995,888 1,992,953 1,987,878 0.58%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 8.80% 8.98% 9.36% 14.10% 17.00% 18.84% 18.74% -
ROE 6.45% 6.78% 7.16% 10.70% 10.98% 11.76% 11.43% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 118.69 120.23 122.27 120.30 103.70 98.11 97.07 14.35%
EPS 10.00 10.38 10.96 16.27 17.03 17.88 17.72 -31.73%
DPS 10.67 8.00 16.00 25.00 33.33 25.00 50.00 -64.32%
NAPS 1.55 1.53 1.53 1.52 1.55 1.52 1.55 0.00%
Adjusted Per Share Value based on latest NOSH - 2,005,799
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 83.69 84.79 86.36 84.52 72.78 68.76 67.85 15.02%
EPS 7.05 7.32 7.74 11.43 11.95 12.53 12.39 -31.35%
DPS 7.52 5.64 11.30 17.56 23.39 17.52 34.95 -64.12%
NAPS 1.0929 1.079 1.0806 1.0679 1.0878 1.0652 1.0834 0.58%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 2.40 1.90 1.49 2.70 3.12 5.10 4.56 -
P/RPS 2.02 1.58 1.22 2.24 3.01 5.20 4.70 -43.07%
P/EPS 24.00 18.30 13.59 16.59 18.32 28.52 25.73 -4.53%
EY 4.17 5.46 7.36 6.03 5.46 3.51 3.89 4.74%
DY 4.44 4.21 10.74 9.26 10.68 4.90 10.96 -45.28%
P/NAPS 1.55 1.24 0.97 1.78 2.01 3.36 2.94 -34.76%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 25/06/09 26/03/09 17/12/08 24/09/08 25/06/08 26/03/08 17/12/07 -
Price 2.69 2.03 1.86 2.29 2.33 3.14 4.60 -
P/RPS 2.27 1.69 1.52 1.90 2.25 3.20 4.74 -38.81%
P/EPS 26.90 19.56 16.97 14.07 13.68 17.56 25.96 2.40%
EY 3.72 5.11 5.89 7.10 7.31 5.69 3.85 -2.26%
DY 3.97 3.94 8.60 10.92 14.31 7.96 10.87 -48.93%
P/NAPS 1.74 1.33 1.22 1.51 1.50 2.07 2.97 -30.00%

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