[GAMUDA] QoQ Quarter Result on 31-Jan-2009 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -10.87%
YoY- -45.56%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 623,960 942,241 579,366 591,731 613,964 851,299 574,697 5.62%
PBT 94,496 80,416 63,124 66,640 71,977 136,200 114,700 -12.08%
Tax -17,464 -33,335 -14,373 -15,792 -14,503 -61,224 -34,934 -36.93%
NP 77,032 47,081 48,751 50,848 57,474 74,976 79,766 -2.29%
-
NP to SH 74,025 43,294 46,303 49,056 55,036 70,203 76,705 -2.33%
-
Tax Rate 18.48% 41.45% 22.77% 23.70% 20.15% 44.95% 30.46% -
Total Cost 546,928 895,160 530,615 540,883 556,490 776,323 494,931 6.86%
-
Net Worth 2,013,322 3,146,832 3,106,911 3,063,497 3,073,178 3,048,815 3,104,249 -25.01%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 120,799 - 80,178 - 80,344 - 250,342 -38.39%
Div Payout % 163.19% - 173.16% - 145.99% - 326.37% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 2,013,322 3,146,832 3,106,911 3,063,497 3,073,178 3,048,815 3,104,249 -25.01%
NOSH 2,013,322 2,004,351 2,004,458 2,002,285 2,008,613 2,005,799 2,002,741 0.35%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 12.35% 5.00% 8.41% 8.59% 9.36% 8.81% 13.88% -
ROE 3.68% 1.38% 1.49% 1.60% 1.79% 2.30% 2.47% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 30.99 47.01 28.90 29.55 30.57 42.44 28.70 5.23%
EPS 3.67 2.16 2.31 2.45 2.74 3.50 3.83 -2.79%
DPS 6.00 0.00 4.00 0.00 4.00 0.00 12.50 -38.61%
NAPS 1.00 1.57 1.55 1.53 1.53 1.52 1.55 -25.27%
Adjusted Per Share Value based on latest NOSH - 2,002,285
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 22.11 33.39 20.53 20.97 21.76 30.17 20.37 5.60%
EPS 2.62 1.53 1.64 1.74 1.95 2.49 2.72 -2.45%
DPS 4.28 0.00 2.84 0.00 2.85 0.00 8.87 -38.39%
NAPS 0.7135 1.1152 1.1011 1.0857 1.0891 1.0805 1.1001 -25.01%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 3.15 3.36 2.40 1.90 1.49 2.70 3.12 -
P/RPS 10.16 7.15 8.30 6.43 4.87 6.36 10.87 -4.39%
P/EPS 85.67 155.56 103.90 77.55 54.38 77.14 81.46 3.40%
EY 1.17 0.64 0.96 1.29 1.84 1.30 1.23 -3.27%
DY 1.90 0.00 1.67 0.00 2.68 0.00 4.01 -39.14%
P/NAPS 3.15 2.14 1.55 1.24 0.97 1.78 2.01 34.80%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 22/12/09 29/09/09 25/06/09 26/03/09 17/12/08 24/09/08 25/06/08 -
Price 2.66 3.23 2.69 2.03 1.86 2.29 2.33 -
P/RPS 8.58 6.87 9.31 6.87 6.09 5.40 8.12 3.73%
P/EPS 72.35 149.54 116.45 82.86 67.88 65.43 60.84 12.20%
EY 1.38 0.67 0.86 1.21 1.47 1.53 1.64 -10.84%
DY 2.26 0.00 1.49 0.00 2.15 0.00 5.36 -43.68%
P/NAPS 2.66 2.06 1.74 1.33 1.22 1.51 1.50 46.35%

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