[GAMUDA] QoQ TTM Result on 31-Jul-2005 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- -1.5%
YoY- -5.71%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 1,386,800 1,543,122 1,621,368 1,661,453 1,582,477 1,634,377 1,702,454 -12.81%
PBT 248,170 312,997 363,309 412,662 442,710 436,620 438,507 -31.65%
Tax -48,463 -93,329 -117,048 -146,884 -172,874 -155,799 -153,350 -53.70%
NP 199,707 219,668 246,261 265,778 269,836 280,821 285,157 -21.18%
-
NP to SH 189,076 213,263 242,356 265,778 269,836 280,821 285,157 -24.01%
-
Tax Rate 19.53% 29.82% 32.22% 35.59% 39.05% 35.68% 34.97% -
Total Cost 1,187,093 1,323,454 1,375,107 1,395,675 1,312,641 1,353,556 1,417,297 -11.17%
-
Net Worth 2,222,241 2,276,488 2,157,036 2,099,157 2,042,357 1,985,440 1,977,382 8.11%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 172,970 120,239 119,331 119,331 154,846 154,846 153,747 8.19%
Div Payout % 91.48% 56.38% 49.24% 44.90% 57.39% 55.14% 53.92% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 2,222,241 2,276,488 2,157,036 2,099,157 2,042,357 1,985,440 1,977,382 8.11%
NOSH 753,302 753,804 751,580 749,699 748,116 740,836 737,829 1.39%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 14.40% 14.24% 15.19% 16.00% 17.05% 17.18% 16.75% -
ROE 8.51% 9.37% 11.24% 12.66% 13.21% 14.14% 14.42% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 184.10 204.71 215.73 221.62 211.53 220.61 230.74 -14.01%
EPS 25.10 28.29 32.25 35.45 36.07 37.91 38.65 -25.06%
DPS 23.00 16.00 16.00 16.00 21.00 21.00 21.00 6.27%
NAPS 2.95 3.02 2.87 2.80 2.73 2.68 2.68 6.62%
Adjusted Per Share Value based on latest NOSH - 749,699
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 48.76 54.26 57.01 58.42 55.64 57.47 59.86 -12.81%
EPS 6.65 7.50 8.52 9.35 9.49 9.87 10.03 -24.02%
DPS 6.08 4.23 4.20 4.20 5.44 5.44 5.41 8.11%
NAPS 0.7814 0.8005 0.7585 0.7381 0.7182 0.6981 0.6953 8.11%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 2.00 1.66 1.91 2.33 2.32 2.75 2.50 -
P/RPS 1.09 0.81 0.89 1.05 1.10 1.25 1.08 0.61%
P/EPS 7.97 5.87 5.92 6.57 6.43 7.25 6.47 14.95%
EY 12.55 17.04 16.88 15.22 15.55 13.78 15.46 -13.01%
DY 11.50 9.64 8.38 6.87 9.05 7.64 8.40 23.36%
P/NAPS 0.68 0.55 0.67 0.83 0.85 1.03 0.93 -18.88%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 22/06/06 23/03/06 20/12/05 28/09/05 27/06/05 23/03/05 21/12/04 -
Price 1.62 1.89 1.80 2.25 2.12 2.33 2.62 -
P/RPS 0.88 0.92 0.83 1.02 1.00 1.06 1.14 -15.89%
P/EPS 6.45 6.68 5.58 6.35 5.88 6.15 6.78 -3.28%
EY 15.49 14.97 17.91 15.76 17.01 16.27 14.75 3.32%
DY 14.20 8.47 8.89 7.11 9.91 9.01 8.02 46.50%
P/NAPS 0.55 0.63 0.63 0.80 0.78 0.87 0.98 -32.03%

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