[GAMUDA] YoY Annualized Quarter Result on 31-Jan-2010 [#2]

Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 3.11%
YoY- 46.66%
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 1,906,888 2,822,644 2,482,788 2,454,404 2,411,390 1,955,328 1,393,954 5.35%
PBT 720,924 710,888 470,056 390,560 277,234 439,828 246,540 19.56%
Tax -102,656 -148,124 -95,230 -74,924 -60,590 -71,456 -39,970 17.00%
NP 618,268 562,764 374,826 315,636 216,644 368,372 206,570 20.02%
-
NP to SH 604,656 537,584 365,114 305,316 208,184 356,340 187,470 21.53%
-
Tax Rate 14.24% 20.84% 20.26% 19.18% 21.86% 16.25% 16.21% -
Total Cost 1,288,620 2,259,880 2,107,962 2,138,768 2,194,746 1,586,956 1,187,384 1.37%
-
Net Worth 4,229,674 3,822,176 3,553,123 2,016,153 3,068,608 3,029,288 2,430,453 9.66%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 250,030 247,924 245,042 241,938 160,450 498,238 356,053 -5.71%
Div Payout % 41.35% 46.12% 67.11% 79.24% 77.07% 139.82% 189.93% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 4,229,674 3,822,176 3,553,123 2,016,153 3,068,608 3,029,288 2,430,453 9.66%
NOSH 2,083,583 2,066,041 2,042,024 2,016,153 2,005,626 1,992,953 774,029 17.92%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 32.42% 19.94% 15.10% 12.86% 8.98% 18.84% 14.82% -
ROE 14.30% 14.06% 10.28% 15.14% 6.78% 11.76% 7.71% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 91.52 136.62 121.58 121.74 120.23 98.11 180.09 -10.65%
EPS 29.02 26.02 17.88 15.14 10.38 17.88 24.22 3.05%
DPS 12.00 12.00 12.00 12.00 8.00 25.00 46.00 -20.04%
NAPS 2.03 1.85 1.74 1.00 1.53 1.52 3.14 -7.00%
Adjusted Per Share Value based on latest NOSH - 2,018,783
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 67.59 100.05 88.01 87.00 85.48 69.31 49.41 5.35%
EPS 21.43 19.06 12.94 10.82 7.38 12.63 6.65 21.51%
DPS 8.86 8.79 8.69 8.58 5.69 17.66 12.62 -5.72%
NAPS 1.4993 1.3548 1.2595 0.7147 1.0877 1.0738 0.8615 9.66%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 3.72 3.70 3.81 2.77 1.90 5.10 3.55 -
P/RPS 4.06 2.71 3.13 2.28 1.58 5.20 1.97 12.79%
P/EPS 12.82 14.22 21.31 18.29 18.30 28.52 14.66 -2.20%
EY 7.80 7.03 4.69 5.47 5.46 3.51 6.82 2.26%
DY 3.23 3.24 3.15 4.33 4.21 4.90 12.96 -20.65%
P/NAPS 1.83 2.00 2.19 2.77 1.24 3.36 1.13 8.35%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 28/03/12 24/03/11 25/03/10 26/03/09 26/03/08 27/03/07 -
Price 4.13 3.60 3.79 2.84 2.03 3.14 4.12 -
P/RPS 4.51 2.64 3.12 2.33 1.69 3.20 2.29 11.94%
P/EPS 14.23 13.84 21.20 18.75 19.56 17.56 17.01 -2.92%
EY 7.03 7.23 4.72 5.33 5.11 5.69 5.88 3.01%
DY 2.91 3.33 3.17 4.23 3.94 7.96 11.17 -20.06%
P/NAPS 2.03 1.95 2.18 2.84 1.33 2.07 1.31 7.56%

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