[GAMUDA] QoQ Cumulative Quarter Result on 31-Oct-2009 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -61.78%
YoY- 34.5%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 2,455,143 1,740,364 1,227,202 623,960 2,727,302 1,785,061 1,205,695 60.86%
PBT 412,260 297,068 195,280 94,496 282,157 201,741 138,617 107.22%
Tax -80,547 -52,782 -37,462 -17,464 -78,003 -44,668 -30,295 92.26%
NP 331,713 244,286 157,818 77,032 204,154 157,073 108,322 111.31%
-
NP to SH 322,918 236,190 152,658 74,025 193,689 150,395 104,092 113.14%
-
Tax Rate 19.54% 17.77% 19.18% 18.48% 27.65% 22.14% 21.86% -
Total Cost 2,123,430 1,496,078 1,069,384 546,928 2,523,148 1,627,988 1,097,373 55.47%
-
Net Worth 3,430,468 2,016,620 2,016,153 2,013,322 3,151,209 3,108,163 3,068,608 7.73%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 181,613 241,994 120,969 120,799 160,571 160,421 80,225 72.66%
Div Payout % 56.24% 102.46% 79.24% 163.19% 82.90% 106.67% 77.07% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 3,430,468 2,016,620 2,016,153 2,013,322 3,151,209 3,108,163 3,068,608 7.73%
NOSH 2,017,922 2,016,620 2,016,153 2,013,322 2,007,139 2,005,266 2,005,626 0.40%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 13.51% 14.04% 12.86% 12.35% 7.49% 8.80% 8.98% -
ROE 9.41% 11.71% 7.57% 3.68% 6.15% 4.84% 3.39% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 121.67 86.30 60.87 30.99 135.88 89.02 60.12 60.20%
EPS 16.00 11.71 7.57 3.67 9.65 7.50 5.19 112.25%
DPS 9.00 12.00 6.00 6.00 8.00 8.00 4.00 71.96%
NAPS 1.70 1.00 1.00 1.00 1.57 1.55 1.53 7.29%
Adjusted Per Share Value based on latest NOSH - 2,013,322
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 87.03 61.69 43.50 22.12 96.67 63.27 42.74 60.86%
EPS 11.45 8.37 5.41 2.62 6.87 5.33 3.69 113.18%
DPS 6.44 8.58 4.29 4.28 5.69 5.69 2.84 72.86%
NAPS 1.216 0.7148 0.7147 0.7137 1.117 1.1017 1.0877 7.73%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 3.32 3.00 2.77 3.15 3.36 2.40 1.90 -
P/RPS 2.73 3.48 4.55 10.16 2.47 2.70 3.16 -9.31%
P/EPS 20.75 25.61 36.58 85.67 34.82 32.00 36.61 -31.58%
EY 4.82 3.90 2.73 1.17 2.87 3.12 2.73 46.23%
DY 2.71 4.00 2.17 1.90 2.38 3.33 2.11 18.21%
P/NAPS 1.95 3.00 2.77 3.15 2.14 1.55 1.24 35.34%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 24/06/10 25/03/10 22/12/09 29/09/09 25/06/09 26/03/09 -
Price 3.80 3.21 2.84 2.66 3.23 2.69 2.03 -
P/RPS 3.12 3.72 4.67 8.58 2.38 3.02 3.38 -5.21%
P/EPS 23.75 27.41 37.51 72.35 33.47 35.87 39.11 -28.35%
EY 4.21 3.65 2.67 1.38 2.99 2.79 2.56 39.45%
DY 2.37 3.74 2.11 2.26 2.48 2.97 1.97 13.15%
P/NAPS 2.24 3.21 2.84 2.66 2.06 1.74 1.33 41.69%

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