[GAMUDA] QoQ Cumulative Quarter Result on 31-Jul-2005 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- 30.62%
YoY- -5.71%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 840,790 587,587 320,892 1,661,453 1,115,443 705,918 360,977 75.98%
PBT 168,298 113,377 61,329 412,662 332,790 213,042 110,682 32.33%
Tax -30,891 -20,347 -10,826 -146,884 -129,312 -73,902 -40,662 -16.78%
NP 137,407 93,030 50,503 265,778 203,478 139,140 70,020 56.93%
-
NP to SH 126,776 86,625 46,598 265,778 203,478 139,140 70,020 48.71%
-
Tax Rate 18.35% 17.95% 17.65% 35.59% 38.86% 34.69% 36.74% -
Total Cost 703,383 494,557 270,389 1,395,675 911,965 566,778 290,957 80.41%
-
Net Worth 2,220,838 2,270,898 2,157,036 2,165,212 2,025,875 1,980,325 1,977,382 8.07%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 52,697 52,636 - 119,049 51,945 51,724 - -
Div Payout % 41.57% 60.76% - 44.79% 25.53% 37.17% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 2,220,838 2,270,898 2,157,036 2,165,212 2,025,875 1,980,325 1,977,382 8.07%
NOSH 752,826 751,953 751,580 744,059 742,078 738,927 737,829 1.35%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 16.34% 15.83% 15.74% 16.00% 18.24% 19.71% 19.40% -
ROE 5.71% 3.81% 2.16% 12.27% 10.04% 7.03% 3.54% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 111.68 78.14 42.70 223.30 150.31 95.53 48.92 73.63%
EPS 16.84 11.52 6.20 35.72 27.42 18.83 9.49 46.72%
DPS 7.00 7.00 0.00 16.00 7.00 7.00 0.00 -
NAPS 2.95 3.02 2.87 2.91 2.73 2.68 2.68 6.62%
Adjusted Per Share Value based on latest NOSH - 749,699
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 29.80 20.83 11.37 58.89 39.54 25.02 12.80 75.93%
EPS 4.49 3.07 1.65 9.42 7.21 4.93 2.48 48.70%
DPS 1.87 1.87 0.00 4.22 1.84 1.83 0.00 -
NAPS 0.7872 0.805 0.7646 0.7675 0.7181 0.702 0.7009 8.07%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 2.00 1.66 1.91 2.33 2.32 2.75 2.50 -
P/RPS 1.79 2.12 4.47 1.04 1.54 2.88 5.11 -50.40%
P/EPS 11.88 14.41 30.81 6.52 8.46 14.60 26.34 -41.27%
EY 8.42 6.94 3.25 15.33 11.82 6.85 3.80 70.21%
DY 3.50 4.22 0.00 6.87 3.02 2.55 0.00 -
P/NAPS 0.68 0.55 0.67 0.80 0.85 1.03 0.93 -18.88%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 22/06/06 23/03/06 20/12/05 28/09/05 27/06/05 23/03/05 21/12/04 -
Price 1.62 1.89 1.80 2.25 2.12 2.33 2.62 -
P/RPS 1.45 2.42 4.22 1.01 1.41 2.44 5.36 -58.27%
P/EPS 9.62 16.41 29.03 6.30 7.73 12.37 27.61 -50.58%
EY 10.40 6.10 3.44 15.88 12.93 8.08 3.62 102.48%
DY 4.32 3.70 0.00 7.11 3.30 3.00 0.00 -
P/NAPS 0.55 0.63 0.63 0.77 0.78 0.87 0.98 -32.03%

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