[GAMUDA] QoQ Cumulative Quarter Result on 31-Jul-2006 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 24.3%
YoY- -40.71%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 994,266 696,977 365,810 1,226,897 840,790 587,587 320,892 112.97%
PBT 191,562 123,270 63,177 222,159 168,298 113,377 61,329 114.12%
Tax -36,967 -19,985 -11,070 -51,708 -30,891 -20,347 -10,826 127.26%
NP 154,595 103,285 52,107 170,451 137,407 93,030 50,503 111.25%
-
NP to SH 138,757 93,735 47,123 157,583 126,776 86,625 46,598 107.39%
-
Tax Rate 19.30% 16.21% 17.52% 23.28% 18.35% 17.95% 17.65% -
Total Cost 839,671 593,692 313,703 1,056,446 703,383 494,557 270,389 113.29%
-
Net Worth 2,522,112 2,430,453 2,288,401 2,250,953 2,220,838 2,270,898 2,157,036 11.01%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 375,460 178,026 - 120,452 52,697 52,636 - -
Div Payout % 270.59% 189.93% - 76.44% 41.57% 60.76% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 2,522,112 2,430,453 2,288,401 2,250,953 2,220,838 2,270,898 2,157,036 11.01%
NOSH 816,217 774,029 752,763 752,827 752,826 751,953 751,580 5.67%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 15.55% 14.82% 14.24% 13.89% 16.34% 15.83% 15.74% -
ROE 5.50% 3.86% 2.06% 7.00% 5.71% 3.81% 2.16% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 121.81 90.05 48.60 162.97 111.68 78.14 42.70 101.52%
EPS 17.00 12.11 6.26 20.93 16.84 11.52 6.20 96.26%
DPS 46.00 23.00 0.00 16.00 7.00 7.00 0.00 -
NAPS 3.09 3.14 3.04 2.99 2.95 3.02 2.87 5.06%
Adjusted Per Share Value based on latest NOSH - 752,828
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 34.96 24.51 12.86 43.14 29.56 20.66 11.28 113.01%
EPS 4.88 3.30 1.66 5.54 4.46 3.05 1.64 107.29%
DPS 13.20 6.26 0.00 4.24 1.85 1.85 0.00 -
NAPS 0.8869 0.8546 0.8047 0.7915 0.7809 0.7985 0.7585 11.02%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 3.92 3.55 1.98 1.75 2.00 1.66 1.91 -
P/RPS 3.22 3.94 4.07 1.07 1.79 2.12 4.47 -19.68%
P/EPS 23.06 29.31 31.63 8.36 11.88 14.41 30.81 -17.60%
EY 4.34 3.41 3.16 11.96 8.42 6.94 3.25 21.32%
DY 11.73 6.48 0.00 9.14 3.50 4.22 0.00 -
P/NAPS 1.27 1.13 0.65 0.59 0.68 0.55 0.67 53.34%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 25/06/07 27/03/07 21/12/06 29/09/06 22/06/06 23/03/06 20/12/05 -
Price 4.38 4.12 2.41 2.01 1.62 1.89 1.80 -
P/RPS 3.60 4.58 4.96 1.23 1.45 2.42 4.22 -10.07%
P/EPS 25.76 34.02 38.50 9.60 9.62 16.41 29.03 -7.67%
EY 3.88 2.94 2.60 10.41 10.40 6.10 3.44 8.37%
DY 10.50 5.58 0.00 7.96 4.32 3.70 0.00 -
P/NAPS 1.42 1.31 0.79 0.67 0.55 0.63 0.63 72.16%

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