[GAMUDA] QoQ Quarter Result on 30-Apr-2007 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- -3.41%
YoY- 12.13%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 495,242 482,422 522,093 297,289 331,167 365,810 386,107 17.99%
PBT 113,438 106,476 84,999 68,292 60,093 63,177 53,861 64.08%
Tax -19,655 -16,073 -14,781 -16,982 -8,915 -11,070 -20,817 -3.74%
NP 93,783 90,403 70,218 51,310 51,178 52,107 33,044 100.07%
-
NP to SH 90,107 88,063 46,671 45,022 46,612 47,123 30,807 104.12%
-
Tax Rate 17.33% 15.10% 17.39% 24.87% 14.84% 17.52% 38.65% -
Total Cost 401,459 392,019 451,875 245,979 279,989 313,703 353,063 8.91%
-
Net Worth 3,036,865 3,081,211 2,914,516 2,782,359 2,497,639 2,288,401 1,505,657 59.43%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - 248,484 - 207,101 182,948 - 67,754 -
Div Payout % - 282.17% - 460.00% 392.49% - 219.93% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 3,036,865 3,081,211 2,914,516 2,782,359 2,497,639 2,288,401 1,505,657 59.43%
NOSH 1,997,937 1,987,878 968,277 900,440 795,426 752,763 752,828 91.34%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 18.94% 18.74% 13.45% 17.26% 15.45% 14.24% 8.56% -
ROE 2.97% 2.86% 1.60% 1.62% 1.87% 2.06% 2.05% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 24.79 24.27 53.92 33.02 41.63 48.60 51.29 -38.33%
EPS 4.51 4.43 4.82 5.00 5.86 6.26 4.09 6.71%
DPS 0.00 12.50 0.00 23.00 23.00 0.00 9.00 -
NAPS 1.52 1.55 3.01 3.09 3.14 3.04 2.00 -16.67%
Adjusted Per Share Value based on latest NOSH - 900,440
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 17.41 16.96 18.36 10.45 11.64 12.86 13.58 17.96%
EPS 3.17 3.10 1.64 1.58 1.64 1.66 1.08 104.59%
DPS 0.00 8.74 0.00 7.28 6.43 0.00 2.38 -
NAPS 1.0679 1.0834 1.0248 0.9784 0.8782 0.8047 0.5294 59.44%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 5.10 4.56 3.90 3.92 3.55 1.98 1.75 -
P/RPS 20.57 18.79 7.23 11.87 8.53 4.07 3.41 230.29%
P/EPS 113.08 102.93 80.91 78.40 60.58 31.63 42.76 90.89%
EY 0.88 0.97 1.24 1.28 1.65 3.16 2.34 -47.80%
DY 0.00 2.74 0.00 5.87 6.48 0.00 5.14 -
P/NAPS 3.36 2.94 1.30 1.27 1.13 0.65 0.88 143.69%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 26/03/08 17/12/07 26/09/07 25/06/07 27/03/07 21/12/06 29/09/06 -
Price 3.14 4.60 4.32 4.38 4.12 2.41 2.01 -
P/RPS 12.67 18.95 8.01 13.27 9.90 4.96 3.92 118.13%
P/EPS 69.62 103.84 89.63 87.60 70.31 38.50 49.12 26.09%
EY 1.44 0.96 1.12 1.14 1.42 2.60 2.04 -20.67%
DY 0.00 2.72 0.00 5.25 5.58 0.00 4.48 -
P/NAPS 2.07 2.97 1.44 1.42 1.31 0.79 1.01 61.13%

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