[GAMUDA] QoQ Quarter Result on 30-Apr-2011 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 24.04%
YoY- 39.63%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 769,328 641,994 810,610 621,204 607,192 634,202 714,779 5.01%
PBT 188,283 167,161 151,127 158,369 125,337 109,691 115,192 38.63%
Tax -40,981 -33,081 -24,734 -39,230 -28,370 -19,245 -27,765 29.54%
NP 147,302 134,080 126,393 119,139 96,967 90,446 87,427 41.45%
-
NP to SH 136,473 132,319 126,221 116,633 94,025 88,532 86,728 35.17%
-
Tax Rate 21.77% 19.79% 16.37% 24.77% 22.63% 17.54% 24.10% -
Total Cost 622,026 507,914 684,217 502,065 510,225 543,756 627,352 -0.56%
-
Net Worth 3,825,379 3,818,879 3,691,757 3,640,924 3,564,346 3,561,632 2,021,398 52.81%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - 123,855 - 123,421 - 122,113 - -
Div Payout % - 93.60% - 105.82% - 137.93% - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 3,825,379 3,818,879 3,691,757 3,640,924 3,564,346 3,561,632 2,021,398 52.81%
NOSH 2,067,772 2,064,259 2,062,434 2,057,019 2,048,474 2,035,218 2,021,398 1.51%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 19.15% 20.88% 15.59% 19.18% 15.97% 14.26% 12.23% -
ROE 3.57% 3.46% 3.42% 3.20% 2.64% 2.49% 4.29% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 37.21 31.10 39.30 30.20 29.64 31.16 35.36 3.44%
EPS 6.60 6.41 6.12 5.67 4.59 4.35 4.29 33.16%
DPS 0.00 6.00 0.00 6.00 0.00 6.00 0.00 -
NAPS 1.85 1.85 1.79 1.77 1.74 1.75 1.00 50.53%
Adjusted Per Share Value based on latest NOSH - 2,057,019
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 27.26 22.75 28.73 22.02 21.52 22.48 25.33 5.00%
EPS 4.84 4.69 4.47 4.13 3.33 3.14 3.07 35.34%
DPS 0.00 4.39 0.00 4.37 0.00 4.33 0.00 -
NAPS 1.3557 1.3534 1.3084 1.2903 1.2632 1.2622 0.7164 52.81%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 3.70 3.40 3.69 3.74 3.81 3.80 3.32 -
P/RPS 9.94 10.93 9.39 12.38 12.85 12.19 9.39 3.85%
P/EPS 56.06 53.04 60.29 65.96 83.01 87.36 77.38 -19.28%
EY 1.78 1.89 1.66 1.52 1.20 1.14 1.29 23.86%
DY 0.00 1.76 0.00 1.60 0.00 1.58 0.00 -
P/NAPS 2.00 1.84 2.06 2.11 2.19 2.17 3.32 -28.60%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 28/03/12 16/12/11 29/09/11 23/06/11 24/03/11 17/12/10 28/09/10 -
Price 3.60 3.00 2.87 3.75 3.79 3.83 3.80 -
P/RPS 9.68 9.65 7.30 12.42 12.79 12.29 10.75 -6.73%
P/EPS 54.55 46.80 46.90 66.14 82.57 88.05 88.57 -27.54%
EY 1.83 2.14 2.13 1.51 1.21 1.14 1.13 37.78%
DY 0.00 2.00 0.00 1.60 0.00 1.57 0.00 -
P/NAPS 1.95 1.62 1.60 2.12 2.18 2.19 3.80 -35.82%

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