[GAMUDA] QoQ Quarter Result on 31-Oct-2007 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
17-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- 88.69%
YoY- 86.88%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 851,299 574,697 495,242 482,422 522,093 297,289 331,167 87.76%
PBT 136,200 114,700 113,438 106,476 84,999 68,292 60,093 72.63%
Tax -61,224 -34,934 -19,655 -16,073 -14,781 -16,982 -8,915 261.72%
NP 74,976 79,766 93,783 90,403 70,218 51,310 51,178 29.02%
-
NP to SH 70,203 76,705 90,107 88,063 46,671 45,022 46,612 31.42%
-
Tax Rate 44.95% 30.46% 17.33% 15.10% 17.39% 24.87% 14.84% -
Total Cost 776,323 494,931 401,459 392,019 451,875 245,979 279,989 97.48%
-
Net Worth 3,048,815 3,104,249 3,036,865 3,081,211 2,914,516 2,782,359 2,497,639 14.23%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 250,342 - 248,484 - 207,101 182,948 -
Div Payout % - 326.37% - 282.17% - 460.00% 392.49% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 3,048,815 3,104,249 3,036,865 3,081,211 2,914,516 2,782,359 2,497,639 14.23%
NOSH 2,005,799 2,002,741 1,997,937 1,987,878 968,277 900,440 795,426 85.36%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 8.81% 13.88% 18.94% 18.74% 13.45% 17.26% 15.45% -
ROE 2.30% 2.47% 2.97% 2.86% 1.60% 1.62% 1.87% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 42.44 28.70 24.79 24.27 53.92 33.02 41.63 1.29%
EPS 3.50 3.83 4.51 4.43 4.82 5.00 5.86 -29.10%
DPS 0.00 12.50 0.00 12.50 0.00 23.00 23.00 -
NAPS 1.52 1.55 1.52 1.55 3.01 3.09 3.14 -38.37%
Adjusted Per Share Value based on latest NOSH - 1,987,878
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 30.17 20.37 17.55 17.10 18.50 10.54 11.74 87.72%
EPS 2.49 2.72 3.19 3.12 1.65 1.60 1.65 31.59%
DPS 0.00 8.87 0.00 8.81 0.00 7.34 6.48 -
NAPS 1.0805 1.1001 1.0763 1.092 1.0329 0.9861 0.8852 14.22%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 2.70 3.12 5.10 4.56 3.90 3.92 3.55 -
P/RPS 6.36 10.87 20.57 18.79 7.23 11.87 8.53 -17.78%
P/EPS 77.14 81.46 113.08 102.93 80.91 78.40 60.58 17.49%
EY 1.30 1.23 0.88 0.97 1.24 1.28 1.65 -14.70%
DY 0.00 4.01 0.00 2.74 0.00 5.87 6.48 -
P/NAPS 1.78 2.01 3.36 2.94 1.30 1.27 1.13 35.41%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 24/09/08 25/06/08 26/03/08 17/12/07 26/09/07 25/06/07 27/03/07 -
Price 2.29 2.33 3.14 4.60 4.32 4.38 4.12 -
P/RPS 5.40 8.12 12.67 18.95 8.01 13.27 9.90 -33.26%
P/EPS 65.43 60.84 69.62 103.84 89.63 87.60 70.31 -4.68%
EY 1.53 1.64 1.44 0.96 1.12 1.14 1.42 5.10%
DY 0.00 5.36 0.00 2.72 0.00 5.25 5.58 -
P/NAPS 1.51 1.50 2.07 2.97 1.44 1.42 1.31 9.94%

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