[GAMUDA] QoQ Quarter Result on 31-Jul-2006 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- -23.27%
YoY- -50.55%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 297,289 331,167 365,810 386,107 253,203 266,695 320,892 -4.97%
PBT 68,292 60,093 63,177 53,861 54,921 52,048 61,329 7.45%
Tax -16,982 -8,915 -11,070 -20,817 -10,544 -9,521 -10,826 35.11%
NP 51,310 51,178 52,107 33,044 44,377 42,527 50,503 1.06%
-
NP to SH 45,022 46,612 47,123 30,807 40,151 40,027 46,598 -2.27%
-
Tax Rate 24.87% 14.84% 17.52% 38.65% 19.20% 18.29% 17.65% -
Total Cost 245,979 279,989 313,703 353,063 208,826 224,168 270,389 -6.12%
-
Net Worth 2,782,359 2,497,639 2,288,401 1,505,657 2,222,241 2,276,488 2,157,036 18.55%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 207,101 182,948 - 67,754 52,731 52,766 - -
Div Payout % 460.00% 392.49% - 219.93% 131.33% 131.83% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 2,782,359 2,497,639 2,288,401 1,505,657 2,222,241 2,276,488 2,157,036 18.55%
NOSH 900,440 795,426 752,763 752,828 753,302 753,804 751,580 12.84%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 17.26% 15.45% 14.24% 8.56% 17.53% 15.95% 15.74% -
ROE 1.62% 1.87% 2.06% 2.05% 1.81% 1.76% 2.16% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 33.02 41.63 48.60 51.29 33.61 35.38 42.70 -15.79%
EPS 5.00 5.86 6.26 4.09 5.33 5.31 6.20 -13.39%
DPS 23.00 23.00 0.00 9.00 7.00 7.00 0.00 -
NAPS 3.09 3.14 3.04 2.00 2.95 3.02 2.87 5.06%
Adjusted Per Share Value based on latest NOSH - 752,828
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 10.54 11.74 12.96 13.68 8.97 9.45 11.37 -4.94%
EPS 1.60 1.65 1.67 1.09 1.42 1.42 1.65 -2.03%
DPS 7.34 6.48 0.00 2.40 1.87 1.87 0.00 -
NAPS 0.9861 0.8852 0.811 0.5336 0.7876 0.8068 0.7645 18.54%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 3.92 3.55 1.98 1.75 2.00 1.66 1.91 -
P/RPS 11.87 8.53 4.07 3.41 5.95 4.69 4.47 92.10%
P/EPS 78.40 60.58 31.63 42.76 37.52 31.26 30.81 86.70%
EY 1.28 1.65 3.16 2.34 2.67 3.20 3.25 -46.36%
DY 5.87 6.48 0.00 5.14 3.50 4.22 0.00 -
P/NAPS 1.27 1.13 0.65 0.88 0.68 0.55 0.67 53.34%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 25/06/07 27/03/07 21/12/06 29/09/06 22/06/06 23/03/06 20/12/05 -
Price 4.38 4.12 2.41 2.01 1.62 1.89 1.80 -
P/RPS 13.27 9.90 4.96 3.92 4.82 5.34 4.22 115.08%
P/EPS 87.60 70.31 38.50 49.12 30.39 35.59 29.03 109.24%
EY 1.14 1.42 2.60 2.04 3.29 2.81 3.44 -52.20%
DY 5.25 5.58 0.00 4.48 4.32 3.70 0.00 -
P/NAPS 1.42 1.31 0.79 1.01 0.55 0.63 0.63 72.16%

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