[GAMUDA] QoQ Quarter Result on 31-Jan-2010 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 6.22%
YoY- 60.29%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 634,202 714,779 511,200 603,242 623,960 942,241 579,366 6.19%
PBT 109,691 115,192 101,788 100,784 94,496 80,416 63,124 44.39%
Tax -19,245 -27,765 -15,320 -19,998 -17,464 -33,335 -14,373 21.41%
NP 90,446 87,427 86,468 80,786 77,032 47,081 48,751 50.81%
-
NP to SH 88,532 86,728 83,532 78,633 74,025 43,294 46,303 53.86%
-
Tax Rate 17.54% 24.10% 15.05% 19.84% 18.48% 41.45% 22.77% -
Total Cost 543,756 627,352 424,732 522,456 546,928 895,160 530,615 1.63%
-
Net Worth 3,561,632 2,021,398 2,017,458 2,018,783 2,013,322 3,146,832 3,106,911 9.50%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 122,113 - 121,047 - 120,799 - 80,178 32.27%
Div Payout % 137.93% - 144.91% - 163.19% - 173.16% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 3,561,632 2,021,398 2,017,458 2,018,783 2,013,322 3,146,832 3,106,911 9.50%
NOSH 2,035,218 2,021,398 2,017,458 2,018,783 2,013,322 2,004,351 2,004,458 1.01%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 14.26% 12.23% 16.91% 13.39% 12.35% 5.00% 8.41% -
ROE 2.49% 4.29% 4.14% 3.90% 3.68% 1.38% 1.49% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 31.16 35.36 25.34 29.88 30.99 47.01 28.90 5.13%
EPS 4.35 4.29 4.14 3.90 3.67 2.16 2.31 52.31%
DPS 6.00 0.00 6.00 0.00 6.00 0.00 4.00 30.94%
NAPS 1.75 1.00 1.00 1.00 1.00 1.57 1.55 8.40%
Adjusted Per Share Value based on latest NOSH - 2,018,783
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 22.49 25.35 18.13 21.39 22.13 33.42 20.55 6.18%
EPS 3.14 3.08 2.96 2.79 2.63 1.54 1.64 54.00%
DPS 4.33 0.00 4.29 0.00 4.28 0.00 2.84 32.36%
NAPS 1.2632 0.7169 0.7155 0.716 0.714 1.1161 1.1019 9.50%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 3.80 3.32 3.00 2.77 3.15 3.36 2.40 -
P/RPS 12.19 9.39 11.84 9.27 10.16 7.15 8.30 29.11%
P/EPS 87.36 77.38 72.46 71.12 85.67 155.56 103.90 -10.88%
EY 1.14 1.29 1.38 1.41 1.17 0.64 0.96 12.10%
DY 1.58 0.00 2.00 0.00 1.90 0.00 1.67 -3.61%
P/NAPS 2.17 3.32 3.00 2.77 3.15 2.14 1.55 25.06%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 17/12/10 28/09/10 24/06/10 25/03/10 22/12/09 29/09/09 25/06/09 -
Price 3.83 3.80 3.21 2.84 2.66 3.23 2.69 -
P/RPS 12.29 10.75 12.67 9.50 8.58 6.87 9.31 20.27%
P/EPS 88.05 88.57 77.53 72.91 72.35 149.54 116.45 -16.96%
EY 1.14 1.13 1.29 1.37 1.38 0.67 0.86 20.60%
DY 1.57 0.00 1.87 0.00 2.26 0.00 1.49 3.53%
P/NAPS 2.19 3.80 3.21 2.84 2.66 2.06 1.74 16.52%

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