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

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
24-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- 27.54%
YoY- 75.31%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 1,785,061 1,205,695 613,964 2,403,660 1,552,361 977,664 482,422 139.42%
PBT 201,741 138,617 71,977 470,814 334,614 219,914 106,476 53.17%
Tax -44,668 -30,295 -14,503 -131,886 -70,662 -35,728 -16,073 97.78%
NP 157,073 108,322 57,474 338,928 263,952 184,186 90,403 44.57%
-
NP to SH 150,395 104,092 55,036 325,078 254,875 178,170 88,063 42.92%
-
Tax Rate 22.14% 21.86% 20.15% 28.01% 21.12% 16.25% 15.10% -
Total Cost 1,627,988 1,097,373 556,490 2,064,732 1,288,409 793,478 392,019 158.58%
-
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 160,421 80,225 80,344 499,505 498,972 249,119 248,484 -25.32%
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 4.84% 3.39% 1.79% 10.70% 8.24% 5.88% 2.86% -
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 89.02 60.12 30.57 120.30 77.78 49.06 24.27 138.02%
EPS 7.50 5.19 2.74 16.27 12.77 8.94 4.43 42.09%
DPS 8.00 4.00 4.00 25.00 25.00 12.50 12.50 -25.75%
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 62.77 42.40 21.59 84.52 54.59 34.38 16.96 139.45%
EPS 5.29 3.66 1.94 11.43 8.96 6.26 3.10 42.84%
DPS 5.64 2.82 2.83 17.56 17.55 8.76 8.74 -25.34%
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 2.70 3.16 4.87 2.24 4.01 10.40 18.79 -72.59%
P/EPS 32.00 36.61 54.38 16.59 24.43 57.05 102.93 -54.14%
EY 3.12 2.73 1.84 6.03 4.09 1.75 0.97 118.05%
DY 3.33 2.11 2.68 9.26 8.01 2.45 2.74 13.89%
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 3.02 3.38 6.09 1.90 3.00 6.40 18.95 -70.63%
P/EPS 35.87 39.11 67.88 14.07 18.25 35.12 103.84 -50.80%
EY 2.79 2.56 1.47 7.10 5.48 2.85 0.96 103.78%
DY 2.97 1.97 2.15 10.92 10.73 3.98 2.72 6.04%
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