[GAMUDA] QoQ Quarter Result on 31-Oct-2005 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
20-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -25.2%
YoY- -33.45%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 386,107 253,203 266,695 320,892 546,010 409,525 344,941 7.82%
PBT 53,861 54,921 52,048 61,329 79,872 119,748 102,360 -34.89%
Tax -20,817 -10,544 -9,521 -10,826 -17,572 -55,410 -33,240 -26.86%
NP 33,044 44,377 42,527 50,503 62,300 64,338 69,120 -38.94%
-
NP to SH 30,807 40,151 40,027 46,598 62,300 64,338 69,120 -41.73%
-
Tax Rate 38.65% 19.20% 18.29% 17.65% 22.00% 46.27% 32.47% -
Total Cost 353,063 208,826 224,168 270,389 483,710 345,187 275,821 17.94%
-
Net Worth 1,505,657 2,222,241 2,276,488 2,157,036 2,099,157 2,042,357 1,985,440 -16.88%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 67,754 52,731 52,766 - 67,472 - 51,858 19.57%
Div Payout % 219.93% 131.33% 131.83% - 108.30% - 75.03% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 1,505,657 2,222,241 2,276,488 2,157,036 2,099,157 2,042,357 1,985,440 -16.88%
NOSH 752,828 753,302 753,804 751,580 749,699 748,116 740,836 1.07%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 8.56% 17.53% 15.95% 15.74% 11.41% 15.71% 20.04% -
ROE 2.05% 1.81% 1.76% 2.16% 2.97% 3.15% 3.48% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 51.29 33.61 35.38 42.70 72.83 54.74 46.56 6.68%
EPS 4.09 5.33 5.31 6.20 8.31 8.60 9.33 -42.38%
DPS 9.00 7.00 7.00 0.00 9.00 0.00 7.00 18.29%
NAPS 2.00 2.95 3.02 2.87 2.80 2.73 2.68 -17.76%
Adjusted Per Share Value based on latest NOSH - 751,580
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 13.58 8.90 9.38 11.28 19.20 14.40 12.13 7.84%
EPS 1.08 1.41 1.41 1.64 2.19 2.26 2.43 -41.84%
DPS 2.38 1.85 1.86 0.00 2.37 0.00 1.82 19.64%
NAPS 0.5294 0.7814 0.8005 0.7585 0.7381 0.7182 0.6981 -16.88%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.75 2.00 1.66 1.91 2.33 2.32 2.75 -
P/RPS 3.41 5.95 4.69 4.47 3.20 4.24 5.91 -30.76%
P/EPS 42.76 37.52 31.26 30.81 28.04 26.98 29.47 28.25%
EY 2.34 2.67 3.20 3.25 3.57 3.71 3.39 -21.94%
DY 5.14 3.50 4.22 0.00 3.86 0.00 2.55 59.77%
P/NAPS 0.88 0.68 0.55 0.67 0.83 0.85 1.03 -9.98%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 29/09/06 22/06/06 23/03/06 20/12/05 28/09/05 27/06/05 23/03/05 -
Price 2.01 1.62 1.89 1.80 2.25 2.12 2.33 -
P/RPS 3.92 4.82 5.34 4.22 3.09 3.87 5.00 -15.01%
P/EPS 49.12 30.39 35.59 29.03 27.08 24.65 24.97 57.19%
EY 2.04 3.29 2.81 3.44 3.69 4.06 4.00 -36.24%
DY 4.48 4.32 3.70 0.00 4.00 0.00 3.00 30.74%
P/NAPS 1.01 0.55 0.63 0.63 0.80 0.78 0.87 10.48%

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