[GAMUDA] YoY Annualized Quarter 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- -4.63%
YoY- 83.68%
View:
Show?
Annualized Quarter Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 2,483,464 2,320,485 2,380,081 2,069,814 1,325,688 1,121,053 1,487,257 8.91%
PBT 524,529 396,090 268,988 446,152 255,416 224,397 443,720 2.82%
Tax -115,793 -70,376 -59,557 -94,216 -49,289 -41,188 -172,416 -6.41%
NP 408,736 325,714 209,430 351,936 206,126 183,209 271,304 7.06%
-
NP to SH 398,920 314,920 200,526 339,833 185,009 169,034 271,304 6.63%
-
Tax Rate 22.08% 17.77% 22.14% 21.12% 19.30% 18.35% 38.86% -
Total Cost 2,074,728 1,994,770 2,170,650 1,717,878 1,119,561 937,844 1,215,953 9.30%
-
Net Worth 3,624,683 2,016,620 3,108,163 3,093,627 2,522,112 2,220,838 2,025,874 10.17%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 327,655 322,659 213,895 665,296 500,613 70,263 69,260 29.55%
Div Payout % 82.14% 102.46% 106.67% 195.77% 270.59% 41.57% 25.53% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 3,624,683 2,016,620 3,108,163 3,093,627 2,522,112 2,220,838 2,025,874 10.17%
NOSH 2,047,843 2,016,620 2,005,266 1,995,888 816,217 752,826 742,078 18.42%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 16.46% 14.04% 8.80% 17.00% 15.55% 16.34% 18.24% -
ROE 11.01% 15.62% 6.45% 10.98% 7.34% 7.61% 13.39% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 121.27 115.07 118.69 103.70 162.42 148.91 200.42 -8.02%
EPS 19.48 15.61 10.00 17.03 22.67 22.45 36.56 -9.95%
DPS 16.00 16.00 10.67 33.33 61.33 9.33 9.33 9.40%
NAPS 1.77 1.00 1.55 1.55 3.09 2.95 2.73 -6.96%
Adjusted Per Share Value based on latest NOSH - 2,002,741
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 87.33 81.60 83.69 72.78 46.62 39.42 52.30 8.91%
EPS 14.03 11.07 7.05 11.95 6.51 5.94 9.54 6.63%
DPS 11.52 11.35 7.52 23.39 17.60 2.47 2.44 29.50%
NAPS 1.2745 0.7091 1.0929 1.0878 0.8869 0.7809 0.7124 10.17%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 3.74 3.00 2.40 3.12 3.92 2.00 2.32 -
P/RPS 3.08 2.61 2.02 3.01 2.41 1.34 1.16 17.66%
P/EPS 19.20 19.21 24.00 18.32 17.29 8.91 6.35 20.24%
EY 5.21 5.21 4.17 5.46 5.78 11.23 15.76 -16.83%
DY 4.28 5.33 4.44 10.68 15.65 4.67 4.02 1.04%
P/NAPS 2.11 3.00 1.55 2.01 1.27 0.68 0.85 16.35%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 23/06/11 24/06/10 25/06/09 25/06/08 25/06/07 22/06/06 27/06/05 -
Price 3.75 3.21 2.69 2.33 4.38 1.62 2.12 -
P/RPS 3.09 2.79 2.27 2.25 2.70 1.09 1.06 19.51%
P/EPS 19.25 20.56 26.90 13.68 19.32 7.21 5.80 22.12%
EY 5.19 4.86 3.72 7.31 5.18 13.86 17.25 -18.13%
DY 4.27 4.98 3.97 14.31 14.00 5.76 4.40 -0.49%
P/NAPS 2.12 3.21 1.74 1.50 1.42 0.55 0.78 18.12%

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