[GAMUDA] QoQ Quarter Result on 31-Jul-2010 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 3.83%
YoY- 100.32%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 621,204 607,192 634,202 714,779 511,200 603,242 623,960 -0.29%
PBT 158,369 125,337 109,691 115,192 101,788 100,784 94,496 41.22%
Tax -39,230 -28,370 -19,245 -27,765 -15,320 -19,998 -17,464 71.77%
NP 119,139 96,967 90,446 87,427 86,468 80,786 77,032 33.84%
-
NP to SH 116,633 94,025 88,532 86,728 83,532 78,633 74,025 35.51%
-
Tax Rate 24.77% 22.63% 17.54% 24.10% 15.05% 19.84% 18.48% -
Total Cost 502,065 510,225 543,756 627,352 424,732 522,456 546,928 -5.56%
-
Net Worth 3,640,924 3,564,346 3,561,632 2,021,398 2,017,458 2,018,783 2,013,322 48.59%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 123,421 - 122,113 - 121,047 - 120,799 1.44%
Div Payout % 105.82% - 137.93% - 144.91% - 163.19% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 3,640,924 3,564,346 3,561,632 2,021,398 2,017,458 2,018,783 2,013,322 48.59%
NOSH 2,057,019 2,048,474 2,035,218 2,021,398 2,017,458 2,018,783 2,013,322 1.44%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 19.18% 15.97% 14.26% 12.23% 16.91% 13.39% 12.35% -
ROE 3.20% 2.64% 2.49% 4.29% 4.14% 3.90% 3.68% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 30.20 29.64 31.16 35.36 25.34 29.88 30.99 -1.71%
EPS 5.67 4.59 4.35 4.29 4.14 3.90 3.67 33.74%
DPS 6.00 0.00 6.00 0.00 6.00 0.00 6.00 0.00%
NAPS 1.77 1.74 1.75 1.00 1.00 1.00 1.00 46.47%
Adjusted Per Share Value based on latest NOSH - 2,021,398
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 22.02 21.52 22.48 25.33 18.12 21.38 22.11 -0.27%
EPS 4.13 3.33 3.14 3.07 2.96 2.79 2.62 35.55%
DPS 4.37 0.00 4.33 0.00 4.29 0.00 4.28 1.40%
NAPS 1.2903 1.2632 1.2622 0.7164 0.715 0.7155 0.7135 48.59%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 3.74 3.81 3.80 3.32 3.00 2.77 3.15 -
P/RPS 12.38 12.85 12.19 9.39 11.84 9.27 10.16 14.12%
P/EPS 65.96 83.01 87.36 77.38 72.46 71.12 85.67 -16.03%
EY 1.52 1.20 1.14 1.29 1.38 1.41 1.17 19.11%
DY 1.60 0.00 1.58 0.00 2.00 0.00 1.90 -10.85%
P/NAPS 2.11 2.19 2.17 3.32 3.00 2.77 3.15 -23.49%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 23/06/11 24/03/11 17/12/10 28/09/10 24/06/10 25/03/10 22/12/09 -
Price 3.75 3.79 3.83 3.80 3.21 2.84 2.66 -
P/RPS 12.42 12.79 12.29 10.75 12.67 9.50 8.58 28.05%
P/EPS 66.14 82.57 88.05 88.57 77.53 72.91 72.35 -5.82%
EY 1.51 1.21 1.14 1.13 1.29 1.37 1.38 6.20%
DY 1.60 0.00 1.57 0.00 1.87 0.00 2.26 -20.61%
P/NAPS 2.12 2.18 2.19 3.80 3.21 2.84 2.66 -14.07%

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