[GAMUDA] QoQ Quarter Result on 31-Jan-2011 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
24-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- 6.2%
YoY- 19.57%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 641,994 810,610 621,204 607,192 634,202 714,779 511,200 16.35%
PBT 167,161 151,127 158,369 125,337 109,691 115,192 101,788 39.06%
Tax -33,081 -24,734 -39,230 -28,370 -19,245 -27,765 -15,320 66.82%
NP 134,080 126,393 119,139 96,967 90,446 87,427 86,468 33.86%
-
NP to SH 132,319 126,221 116,633 94,025 88,532 86,728 83,532 35.77%
-
Tax Rate 19.79% 16.37% 24.77% 22.63% 17.54% 24.10% 15.05% -
Total Cost 507,914 684,217 502,065 510,225 543,756 627,352 424,732 12.62%
-
Net Worth 3,818,879 3,691,757 3,640,924 3,564,346 3,561,632 2,021,398 2,017,458 52.84%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 123,855 - 123,421 - 122,113 - 121,047 1.53%
Div Payout % 93.60% - 105.82% - 137.93% - 144.91% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 3,818,879 3,691,757 3,640,924 3,564,346 3,561,632 2,021,398 2,017,458 52.84%
NOSH 2,064,259 2,062,434 2,057,019 2,048,474 2,035,218 2,021,398 2,017,458 1.53%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 20.88% 15.59% 19.18% 15.97% 14.26% 12.23% 16.91% -
ROE 3.46% 3.42% 3.20% 2.64% 2.49% 4.29% 4.14% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 31.10 39.30 30.20 29.64 31.16 35.36 25.34 14.58%
EPS 6.41 6.12 5.67 4.59 4.35 4.29 4.14 33.72%
DPS 6.00 0.00 6.00 0.00 6.00 0.00 6.00 0.00%
NAPS 1.85 1.79 1.77 1.74 1.75 1.00 1.00 50.53%
Adjusted Per Share Value based on latest NOSH - 2,048,474
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 22.76 28.73 22.02 21.52 22.48 25.34 18.12 16.36%
EPS 4.69 4.47 4.13 3.33 3.14 3.07 2.96 35.79%
DPS 4.39 0.00 4.37 0.00 4.33 0.00 4.29 1.54%
NAPS 1.3537 1.3086 1.2906 1.2634 1.2625 0.7165 0.7151 52.85%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 3.40 3.69 3.74 3.81 3.80 3.32 3.00 -
P/RPS 10.93 9.39 12.38 12.85 12.19 9.39 11.84 -5.17%
P/EPS 53.04 60.29 65.96 83.01 87.36 77.38 72.46 -18.73%
EY 1.89 1.66 1.52 1.20 1.14 1.29 1.38 23.25%
DY 1.76 0.00 1.60 0.00 1.58 0.00 2.00 -8.14%
P/NAPS 1.84 2.06 2.11 2.19 2.17 3.32 3.00 -27.74%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 16/12/11 29/09/11 23/06/11 24/03/11 17/12/10 28/09/10 24/06/10 -
Price 3.00 2.87 3.75 3.79 3.83 3.80 3.21 -
P/RPS 9.65 7.30 12.42 12.79 12.29 10.75 12.67 -16.55%
P/EPS 46.80 46.90 66.14 82.57 88.05 88.57 77.53 -28.50%
EY 2.14 2.13 1.51 1.21 1.14 1.13 1.29 40.00%
DY 2.00 0.00 1.60 0.00 1.57 0.00 1.87 4.56%
P/NAPS 1.62 1.60 2.12 2.18 2.19 3.80 3.21 -36.53%

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