[GAMUDA] QoQ Cumulative Quarter Result on 31-Oct-2005 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
20-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -82.47%
YoY- -33.45%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 1,226,897 840,790 587,587 320,892 1,661,453 1,115,443 705,918 44.70%
PBT 222,159 168,298 113,377 61,329 412,662 332,790 213,042 2.84%
Tax -51,708 -30,891 -20,347 -10,826 -146,884 -129,312 -73,902 -21.23%
NP 170,451 137,407 93,030 50,503 265,778 203,478 139,140 14.53%
-
NP to SH 157,583 126,776 86,625 46,598 265,778 203,478 139,140 8.67%
-
Tax Rate 23.28% 18.35% 17.95% 17.65% 35.59% 38.86% 34.69% -
Total Cost 1,056,446 703,383 494,557 270,389 1,395,675 911,965 566,778 51.62%
-
Net Worth 2,250,953 2,220,838 2,270,898 2,157,036 2,165,212 2,025,875 1,980,325 8.94%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 120,452 52,697 52,636 - 119,049 51,945 51,724 75.96%
Div Payout % 76.44% 41.57% 60.76% - 44.79% 25.53% 37.17% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 2,250,953 2,220,838 2,270,898 2,157,036 2,165,212 2,025,875 1,980,325 8.94%
NOSH 752,827 752,826 751,953 751,580 744,059 742,078 738,927 1.25%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 13.89% 16.34% 15.83% 15.74% 16.00% 18.24% 19.71% -
ROE 7.00% 5.71% 3.81% 2.16% 12.27% 10.04% 7.03% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 162.97 111.68 78.14 42.70 223.30 150.31 95.53 42.91%
EPS 20.93 16.84 11.52 6.20 35.72 27.42 18.83 7.32%
DPS 16.00 7.00 7.00 0.00 16.00 7.00 7.00 73.78%
NAPS 2.99 2.95 3.02 2.87 2.91 2.73 2.68 7.59%
Adjusted Per Share Value based on latest NOSH - 751,580
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 43.49 29.80 20.83 11.37 58.89 39.54 25.02 44.71%
EPS 5.59 4.49 3.07 1.65 9.42 7.21 4.93 8.76%
DPS 4.27 1.87 1.87 0.00 4.22 1.84 1.83 76.19%
NAPS 0.7979 0.7872 0.805 0.7646 0.7675 0.7181 0.702 8.93%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.75 2.00 1.66 1.91 2.33 2.32 2.75 -
P/RPS 1.07 1.79 2.12 4.47 1.04 1.54 2.88 -48.41%
P/EPS 8.36 11.88 14.41 30.81 6.52 8.46 14.60 -31.11%
EY 11.96 8.42 6.94 3.25 15.33 11.82 6.85 45.14%
DY 9.14 3.50 4.22 0.00 6.87 3.02 2.55 134.75%
P/NAPS 0.59 0.68 0.55 0.67 0.80 0.85 1.03 -31.09%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 29/09/06 22/06/06 23/03/06 20/12/05 28/09/05 27/06/05 23/03/05 -
Price 2.01 1.62 1.89 1.80 2.25 2.12 2.33 -
P/RPS 1.23 1.45 2.42 4.22 1.01 1.41 2.44 -36.73%
P/EPS 9.60 9.62 16.41 29.03 6.30 7.73 12.37 -15.58%
EY 10.41 10.40 6.10 3.44 15.88 12.93 8.08 18.45%
DY 7.96 4.32 3.70 0.00 7.11 3.30 3.00 92.00%
P/NAPS 0.67 0.55 0.63 0.63 0.77 0.78 0.87 -16.02%

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