[GAMUDA] YoY Annualized Quarter Result on 31-Jul-2007 [#4]

Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 0.23%
YoY- 17.67%
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 2,455,143 2,727,302 2,403,660 1,516,359 1,226,897 1,661,453 1,719,032 6.11%
PBT 412,260 282,157 470,814 276,561 222,159 412,662 434,089 -0.85%
Tax -80,547 -78,003 -131,886 -51,748 -51,708 -146,884 -152,220 -10.06%
NP 331,713 204,154 338,928 224,813 170,451 265,778 281,869 2.74%
-
NP to SH 322,918 193,689 325,078 185,428 157,583 265,778 281,869 2.29%
-
Tax Rate 19.54% 27.65% 28.01% 18.71% 23.28% 35.59% 35.07% -
Total Cost 2,123,430 2,523,148 2,064,732 1,291,546 1,056,446 1,395,675 1,437,163 6.71%
-
Net Worth 3,430,468 3,151,209 3,036,991 2,569,697 2,250,953 2,165,212 1,855,219 10.78%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 181,613 160,571 499,505 392,711 120,452 119,049 151,593 3.05%
Div Payout % 56.24% 82.90% 153.66% 211.79% 76.44% 44.79% 53.78% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 3,430,468 3,151,209 3,036,991 2,569,697 2,250,953 2,165,212 1,855,219 10.78%
NOSH 2,017,922 2,007,139 1,998,020 853,720 752,827 744,059 721,875 18.67%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 13.51% 7.49% 14.10% 14.83% 13.89% 16.00% 16.40% -
ROE 9.41% 6.15% 10.70% 7.22% 7.00% 12.27% 15.19% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 121.67 135.88 120.30 177.62 162.97 223.30 238.13 -10.58%
EPS 16.00 9.65 16.27 21.72 20.93 35.72 39.04 -13.80%
DPS 9.00 8.00 25.00 46.00 16.00 16.00 21.00 -13.16%
NAPS 1.70 1.57 1.52 3.01 2.99 2.91 2.57 -6.65%
Adjusted Per Share Value based on latest NOSH - 968,277
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 86.33 95.90 84.52 53.32 43.14 58.42 60.45 6.11%
EPS 11.35 6.81 11.43 6.52 5.54 9.35 9.91 2.28%
DPS 6.39 5.65 17.56 13.81 4.24 4.19 5.33 3.06%
NAPS 1.2063 1.1081 1.0679 0.9036 0.7915 0.7614 0.6524 10.78%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 3.32 3.36 2.70 3.90 1.75 2.33 2.65 -
P/RPS 2.73 2.47 2.24 2.20 1.07 1.04 1.11 16.17%
P/EPS 20.75 34.82 16.59 17.96 8.36 6.52 6.79 20.45%
EY 4.82 2.87 6.03 5.57 11.96 15.33 14.73 -16.98%
DY 2.71 2.38 9.26 11.79 9.14 6.87 7.92 -16.36%
P/NAPS 1.95 2.14 1.78 1.30 0.59 0.80 1.03 11.21%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 28/09/10 29/09/09 24/09/08 26/09/07 29/09/06 28/09/05 27/09/04 -
Price 3.80 3.23 2.29 4.32 2.01 2.25 2.43 -
P/RPS 3.12 2.38 1.90 2.43 1.23 1.01 1.02 20.47%
P/EPS 23.75 33.47 14.07 19.89 9.60 6.30 6.22 25.00%
EY 4.21 2.99 7.10 5.03 10.41 15.88 16.07 -20.00%
DY 2.37 2.48 10.92 10.65 7.96 7.11 8.64 -19.38%
P/NAPS 2.24 2.06 1.51 1.44 0.67 0.77 0.95 15.36%

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