[GAMUDA] QoQ Cumulative Quarter Result on 31-Jan-2007 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 98.92%
YoY- 8.21%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 482,422 1,516,359 994,266 696,977 365,810 1,226,897 840,790 -30.88%
PBT 106,476 276,561 191,562 123,270 63,177 222,159 168,298 -26.24%
Tax -16,073 -51,748 -36,967 -19,985 -11,070 -51,708 -30,891 -35.23%
NP 90,403 224,813 154,595 103,285 52,107 170,451 137,407 -24.29%
-
NP to SH 88,063 185,428 138,757 93,735 47,123 157,583 126,776 -21.51%
-
Tax Rate 15.10% 18.71% 19.30% 16.21% 17.52% 23.28% 18.35% -
Total Cost 392,019 1,291,546 839,671 593,692 313,703 1,056,446 703,383 -32.20%
-
Net Worth 3,081,211 2,569,697 2,522,112 2,430,453 2,288,401 2,250,953 2,220,838 24.32%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 248,484 392,711 375,460 178,026 - 120,452 52,697 180.40%
Div Payout % 282.17% 211.79% 270.59% 189.93% - 76.44% 41.57% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 3,081,211 2,569,697 2,522,112 2,430,453 2,288,401 2,250,953 2,220,838 24.32%
NOSH 1,987,878 853,720 816,217 774,029 752,763 752,827 752,826 90.70%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 18.74% 14.83% 15.55% 14.82% 14.24% 13.89% 16.34% -
ROE 2.86% 7.22% 5.50% 3.86% 2.06% 7.00% 5.71% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 24.27 177.62 121.81 90.05 48.60 162.97 111.68 -63.75%
EPS 4.43 21.72 17.00 12.11 6.26 20.93 16.84 -58.84%
DPS 12.50 46.00 46.00 23.00 0.00 16.00 7.00 47.03%
NAPS 1.55 3.01 3.09 3.14 3.04 2.99 2.95 -34.80%
Adjusted Per Share Value based on latest NOSH - 795,426
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 17.10 53.74 35.24 24.70 12.96 43.48 29.80 -30.87%
EPS 3.12 6.57 4.92 3.32 1.67 5.58 4.49 -21.49%
DPS 8.81 13.92 13.31 6.31 0.00 4.27 1.87 180.23%
NAPS 1.092 0.9107 0.8938 0.8614 0.811 0.7977 0.7871 24.31%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 4.56 3.90 3.92 3.55 1.98 1.75 2.00 -
P/RPS 18.79 2.20 3.22 3.94 4.07 1.07 1.79 377.37%
P/EPS 102.93 17.96 23.06 29.31 31.63 8.36 11.88 320.18%
EY 0.97 5.57 4.34 3.41 3.16 11.96 8.42 -76.23%
DY 2.74 11.79 11.73 6.48 0.00 9.14 3.50 -15.02%
P/NAPS 2.94 1.30 1.27 1.13 0.65 0.59 0.68 164.68%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 17/12/07 26/09/07 25/06/07 27/03/07 21/12/06 29/09/06 22/06/06 -
Price 4.60 4.32 4.38 4.12 2.41 2.01 1.62 -
P/RPS 18.95 2.43 3.60 4.58 4.96 1.23 1.45 452.23%
P/EPS 103.84 19.89 25.76 34.02 38.50 9.60 9.62 386.30%
EY 0.96 5.03 3.88 2.94 2.60 10.41 10.40 -79.48%
DY 2.72 10.65 10.50 5.58 0.00 7.96 4.32 -26.47%
P/NAPS 2.97 1.44 1.42 1.31 0.79 0.67 0.55 206.85%

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