[GAMUDA] QoQ TTM Result on 30-Apr-2008 [#3]

Announcement Date
25-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- 11.74%
YoY- 77.84%
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 2,631,691 2,535,202 2,403,660 2,074,454 1,797,046 1,632,971 1,516,359 44.17%
PBT 389,517 436,315 470,814 419,613 373,205 319,860 276,561 25.51%
Tax -126,453 -130,316 -131,886 -85,443 -67,491 -56,751 -51,748 80.93%
NP 263,064 305,999 338,928 334,170 305,714 263,109 224,813 10.99%
-
NP to SH 251,000 292,051 325,078 301,546 269,863 226,368 185,428 22.25%
-
Tax Rate 32.46% 29.87% 28.01% 20.36% 18.08% 17.74% 18.71% -
Total Cost 2,368,627 2,229,203 2,064,732 1,740,284 1,491,332 1,369,862 1,291,546 49.55%
-
Net Worth 3,063,497 3,073,178 3,048,815 3,104,249 3,036,865 3,081,211 2,914,516 3.36%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 330,687 330,687 498,827 498,827 352,035 534,983 390,049 -10.37%
Div Payout % 131.75% 113.23% 153.45% 165.42% 130.45% 236.33% 210.35% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 3,063,497 3,073,178 3,048,815 3,104,249 3,036,865 3,081,211 2,914,516 3.36%
NOSH 2,002,285 2,008,613 2,005,799 2,002,741 1,997,937 1,987,878 968,277 61.95%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 10.00% 12.07% 14.10% 16.11% 17.01% 16.11% 14.83% -
ROE 8.19% 9.50% 10.66% 9.71% 8.89% 7.35% 6.36% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 131.43 126.22 119.84 103.58 89.95 82.15 156.60 -10.97%
EPS 12.54 14.54 16.21 15.06 13.51 11.39 19.15 -24.49%
DPS 16.50 16.50 25.00 24.91 17.62 26.91 40.28 -44.69%
NAPS 1.53 1.53 1.52 1.55 1.52 1.55 3.01 -36.17%
Adjusted Per Share Value based on latest NOSH - 2,002,741
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 92.54 89.15 84.52 72.94 63.19 57.42 53.32 44.17%
EPS 8.83 10.27 11.43 10.60 9.49 7.96 6.52 22.29%
DPS 11.63 11.63 17.54 17.54 12.38 18.81 13.72 -10.38%
NAPS 1.0772 1.0806 1.0721 1.0915 1.0679 1.0834 1.0248 3.36%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 1.90 1.49 2.70 3.12 5.10 4.56 3.90 -
P/RPS 1.45 1.18 2.25 3.01 5.67 5.55 2.49 -30.15%
P/EPS 15.16 10.25 16.66 20.72 37.76 40.04 20.37 -17.80%
EY 6.60 9.76 6.00 4.83 2.65 2.50 4.91 21.68%
DY 8.68 11.07 9.26 7.98 3.45 5.90 10.33 -10.90%
P/NAPS 1.24 0.97 1.78 2.01 3.36 2.94 1.30 -3.08%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 26/03/09 17/12/08 24/09/08 25/06/08 26/03/08 17/12/07 26/09/07 -
Price 2.03 1.86 2.29 2.33 3.14 4.60 4.32 -
P/RPS 1.54 1.47 1.91 2.25 3.49 5.60 2.76 -32.10%
P/EPS 16.19 12.79 14.13 15.47 23.25 40.40 22.56 -19.76%
EY 6.18 7.82 7.08 6.46 4.30 2.48 4.43 24.72%
DY 8.13 8.87 10.92 10.69 5.61 5.85 9.32 -8.66%
P/NAPS 1.33 1.22 1.51 1.50 2.07 2.97 1.44 -5.13%

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