[GAMUDA] QoQ Quarter Result on 31-Oct-2008 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
17-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -21.6%
YoY- -37.5%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 942,241 579,366 591,731 613,964 851,299 574,697 495,242 53.60%
PBT 80,416 63,124 66,640 71,977 136,200 114,700 113,438 -20.51%
Tax -33,335 -14,373 -15,792 -14,503 -61,224 -34,934 -19,655 42.26%
NP 47,081 48,751 50,848 57,474 74,976 79,766 93,783 -36.86%
-
NP to SH 43,294 46,303 49,056 55,036 70,203 76,705 90,107 -38.68%
-
Tax Rate 41.45% 22.77% 23.70% 20.15% 44.95% 30.46% 17.33% -
Total Cost 895,160 530,615 540,883 556,490 776,323 494,931 401,459 70.75%
-
Net Worth 3,146,832 3,106,911 3,063,497 3,073,178 3,048,815 3,104,249 3,036,865 2.40%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - 80,178 - 80,344 - 250,342 - -
Div Payout % - 173.16% - 145.99% - 326.37% - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 3,146,832 3,106,911 3,063,497 3,073,178 3,048,815 3,104,249 3,036,865 2.40%
NOSH 2,004,351 2,004,458 2,002,285 2,008,613 2,005,799 2,002,741 1,997,937 0.21%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 5.00% 8.41% 8.59% 9.36% 8.81% 13.88% 18.94% -
ROE 1.38% 1.49% 1.60% 1.79% 2.30% 2.47% 2.97% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 47.01 28.90 29.55 30.57 42.44 28.70 24.79 53.26%
EPS 2.16 2.31 2.45 2.74 3.50 3.83 4.51 -38.81%
DPS 0.00 4.00 0.00 4.00 0.00 12.50 0.00 -
NAPS 1.57 1.55 1.53 1.53 1.52 1.55 1.52 2.18%
Adjusted Per Share Value based on latest NOSH - 2,008,613
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 33.39 20.53 20.97 21.76 30.17 20.37 17.55 53.60%
EPS 1.53 1.64 1.74 1.95 2.49 2.72 3.19 -38.75%
DPS 0.00 2.84 0.00 2.85 0.00 8.87 0.00 -
NAPS 1.1152 1.1011 1.0857 1.0891 1.0805 1.1001 1.0763 2.39%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 3.36 2.40 1.90 1.49 2.70 3.12 5.10 -
P/RPS 7.15 8.30 6.43 4.87 6.36 10.87 20.57 -50.59%
P/EPS 155.56 103.90 77.55 54.38 77.14 81.46 113.08 23.71%
EY 0.64 0.96 1.29 1.84 1.30 1.23 0.88 -19.14%
DY 0.00 1.67 0.00 2.68 0.00 4.01 0.00 -
P/NAPS 2.14 1.55 1.24 0.97 1.78 2.01 3.36 -25.99%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 29/09/09 25/06/09 26/03/09 17/12/08 24/09/08 25/06/08 26/03/08 -
Price 3.23 2.69 2.03 1.86 2.29 2.33 3.14 -
P/RPS 6.87 9.31 6.87 6.09 5.40 8.12 12.67 -33.53%
P/EPS 149.54 116.45 82.86 67.88 65.43 60.84 69.62 66.55%
EY 0.67 0.86 1.21 1.47 1.53 1.64 1.44 -39.98%
DY 0.00 1.49 0.00 2.15 0.00 5.36 0.00 -
P/NAPS 2.06 1.74 1.33 1.22 1.51 1.50 2.07 -0.32%

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