[GAMUDA] QoQ Annualized Quarter Result on 31-Jul-2010 [#4]

Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 2.54%
YoY- 66.72%
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 2,483,464 2,482,788 2,536,808 2,455,143 2,320,485 2,454,404 2,495,840 -0.33%
PBT 524,529 470,056 438,764 412,260 396,090 390,560 377,984 24.48%
Tax -115,793 -95,230 -76,980 -80,547 -70,376 -74,924 -69,856 40.19%
NP 408,736 374,826 361,784 331,713 325,714 315,636 308,128 20.79%
-
NP to SH 398,920 365,114 354,128 322,918 314,920 305,316 296,100 22.04%
-
Tax Rate 22.08% 20.26% 17.54% 19.54% 17.77% 19.18% 18.48% -
Total Cost 2,074,728 2,107,962 2,175,024 2,123,430 1,994,770 2,138,768 2,187,712 -3.48%
-
Net Worth 3,624,683 3,553,123 3,561,632 3,430,468 2,016,620 2,016,153 2,013,322 48.15%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 327,655 245,042 488,452 181,613 322,659 241,938 483,197 -22.87%
Div Payout % 82.14% 67.11% 137.93% 56.24% 102.46% 79.24% 163.19% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 3,624,683 3,553,123 3,561,632 3,430,468 2,016,620 2,016,153 2,013,322 48.15%
NOSH 2,047,843 2,042,024 2,035,218 2,017,922 2,016,620 2,016,153 2,013,322 1.14%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 16.46% 15.10% 14.26% 13.51% 14.04% 12.86% 12.35% -
ROE 11.01% 10.28% 9.94% 9.41% 15.62% 15.14% 14.71% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 121.27 121.58 124.65 121.67 115.07 121.74 123.97 -1.46%
EPS 19.48 17.88 17.40 16.00 15.61 15.14 14.68 20.81%
DPS 16.00 12.00 24.00 9.00 16.00 12.00 24.00 -23.74%
NAPS 1.77 1.74 1.75 1.70 1.00 1.00 1.00 46.47%
Adjusted Per Share Value based on latest NOSH - 2,021,398
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 88.03 88.01 89.92 87.03 82.25 87.00 88.47 -0.33%
EPS 14.14 12.94 12.55 11.45 11.16 10.82 10.50 22.01%
DPS 11.61 8.69 17.31 6.44 11.44 8.58 17.13 -22.89%
NAPS 1.2848 1.2595 1.2625 1.216 0.7148 0.7147 0.7137 48.14%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 3.74 3.81 3.80 3.32 3.00 2.77 3.15 -
P/RPS 3.08 3.13 3.05 2.73 2.61 2.28 2.54 13.75%
P/EPS 19.20 21.31 21.84 20.75 19.21 18.29 21.42 -7.05%
EY 5.21 4.69 4.58 4.82 5.21 5.47 4.67 7.58%
DY 4.28 3.15 6.32 2.71 5.33 4.33 7.62 -31.99%
P/NAPS 2.11 2.19 2.17 1.95 3.00 2.77 3.15 -23.49%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 23/06/11 24/03/11 17/12/10 28/09/10 24/06/10 25/03/10 22/12/09 -
Price 3.75 3.79 3.83 3.80 3.21 2.84 2.66 -
P/RPS 3.09 3.12 3.07 3.12 2.79 2.33 2.15 27.43%
P/EPS 19.25 21.20 22.01 23.75 20.56 18.75 18.09 4.24%
EY 5.19 4.72 4.54 4.21 4.86 5.33 5.53 -4.15%
DY 4.27 3.17 6.27 2.37 4.98 4.23 9.02 -39.34%
P/NAPS 2.12 2.18 2.19 2.24 3.21 2.84 2.66 -14.07%

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