[GAMUDA] QoQ Quarter Result on 31-Jul-2005 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- -3.17%
YoY- -6.12%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 253,203 266,695 320,892 546,010 409,525 344,941 360,977 -21.10%
PBT 54,921 52,048 61,329 79,872 119,748 102,360 110,682 -37.40%
Tax -10,544 -9,521 -10,826 -17,572 -55,410 -33,240 -40,662 -59.43%
NP 44,377 42,527 50,503 62,300 64,338 69,120 70,020 -26.27%
-
NP to SH 40,151 40,027 46,598 62,300 64,338 69,120 70,020 -31.04%
-
Tax Rate 19.20% 18.29% 17.65% 22.00% 46.27% 32.47% 36.74% -
Total Cost 208,826 224,168 270,389 483,710 345,187 275,821 290,957 -19.88%
-
Net Worth 2,222,241 2,276,488 2,157,036 2,099,157 2,042,357 1,985,440 1,977,382 8.11%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 52,731 52,766 - 67,472 - 51,858 - -
Div Payout % 131.33% 131.83% - 108.30% - 75.03% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 2,222,241 2,276,488 2,157,036 2,099,157 2,042,357 1,985,440 1,977,382 8.11%
NOSH 753,302 753,804 751,580 749,699 748,116 740,836 737,829 1.39%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 17.53% 15.95% 15.74% 11.41% 15.71% 20.04% 19.40% -
ROE 1.81% 1.76% 2.16% 2.97% 3.15% 3.48% 3.54% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 33.61 35.38 42.70 72.83 54.74 46.56 48.92 -22.19%
EPS 5.33 5.31 6.20 8.31 8.60 9.33 9.49 -31.99%
DPS 7.00 7.00 0.00 9.00 0.00 7.00 0.00 -
NAPS 2.95 3.02 2.87 2.80 2.73 2.68 2.68 6.62%
Adjusted Per Share Value based on latest NOSH - 749,699
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 8.98 9.45 11.37 19.35 14.52 12.23 12.80 -21.09%
EPS 1.42 1.42 1.65 2.21 2.28 2.45 2.48 -31.11%
DPS 1.87 1.87 0.00 2.39 0.00 1.84 0.00 -
NAPS 0.7877 0.8069 0.7646 0.7441 0.724 0.7038 0.7009 8.11%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 2.00 1.66 1.91 2.33 2.32 2.75 2.50 -
P/RPS 5.95 4.69 4.47 3.20 4.24 5.91 5.11 10.70%
P/EPS 37.52 31.26 30.81 28.04 26.98 29.47 26.34 26.68%
EY 2.67 3.20 3.25 3.57 3.71 3.39 3.80 -21.01%
DY 3.50 4.22 0.00 3.86 0.00 2.55 0.00 -
P/NAPS 0.68 0.55 0.67 0.83 0.85 1.03 0.93 -18.88%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 22/06/06 23/03/06 20/12/05 28/09/05 27/06/05 23/03/05 21/12/04 -
Price 1.62 1.89 1.80 2.25 2.12 2.33 2.62 -
P/RPS 4.82 5.34 4.22 3.09 3.87 5.00 5.36 -6.85%
P/EPS 30.39 35.59 29.03 27.08 24.65 24.97 27.61 6.62%
EY 3.29 2.81 3.44 3.69 4.06 4.00 3.62 -6.19%
DY 4.32 3.70 0.00 4.00 0.00 3.00 0.00 -
P/NAPS 0.55 0.63 0.63 0.80 0.78 0.87 0.98 -32.03%

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