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

Announcement Date
17-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -10.16%
YoY- 29.02%
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 2,727,302 2,636,360 2,631,691 2,535,202 2,403,660 2,074,454 1,797,046 32.09%
PBT 282,157 337,941 389,517 436,315 470,814 419,613 373,205 -17.02%
Tax -78,003 -105,892 -126,453 -130,316 -131,886 -85,443 -67,491 10.14%
NP 204,154 232,049 263,064 305,999 338,928 334,170 305,714 -23.61%
-
NP to SH 193,689 220,598 251,000 292,051 325,078 301,546 269,863 -19.85%
-
Tax Rate 27.65% 31.33% 32.46% 29.87% 28.01% 20.36% 18.08% -
Total Cost 2,523,148 2,404,311 2,368,627 2,229,203 2,064,732 1,740,284 1,491,332 42.03%
-
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 160,522 160,522 330,687 330,687 498,827 498,827 352,035 -40.78%
Div Payout % 82.88% 72.77% 131.75% 113.23% 153.45% 165.42% 130.45% -
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 7.49% 8.80% 10.00% 12.07% 14.10% 16.11% 17.01% -
ROE 6.16% 7.10% 8.19% 9.50% 10.66% 9.71% 8.89% -
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 136.07 131.52 131.43 126.22 119.84 103.58 89.95 31.81%
EPS 9.66 11.01 12.54 14.54 16.21 15.06 13.51 -20.05%
DPS 8.00 8.00 16.50 16.50 25.00 24.91 17.62 -40.95%
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 95.90 92.70 92.54 89.15 84.52 72.94 63.19 32.09%
EPS 6.81 7.76 8.83 10.27 11.43 10.60 9.49 -19.86%
DPS 5.64 5.64 11.63 11.63 17.54 17.54 12.38 -40.82%
NAPS 1.1065 1.0925 1.0772 1.0806 1.0721 1.0915 1.0679 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 2.47 1.82 1.45 1.18 2.25 3.01 5.67 -42.56%
P/EPS 34.77 21.81 15.16 10.25 16.66 20.72 37.76 -5.35%
EY 2.88 4.59 6.60 9.76 6.00 4.83 2.65 5.71%
DY 2.38 3.33 8.68 11.07 9.26 7.98 3.45 -21.94%
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 2.37 2.05 1.54 1.47 1.91 2.25 3.49 -22.75%
P/EPS 33.43 24.44 16.19 12.79 14.13 15.47 23.25 27.42%
EY 2.99 4.09 6.18 7.82 7.08 6.46 4.30 -21.52%
DY 2.48 2.97 8.13 8.87 10.92 10.69 5.61 -41.99%
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