[GAMUDA] YoY Annualized Quarter Result on 31-Oct-2006 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 19.61%
YoY- 1.13%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 2,495,840 2,455,856 1,929,688 1,463,240 1,283,568 1,443,908 1,510,220 8.72%
PBT 377,984 287,908 425,904 252,708 245,316 442,728 425,060 -1.93%
Tax -69,856 -58,012 -64,292 -44,280 -43,304 -162,648 -158,128 -12.71%
NP 308,128 229,896 361,612 208,428 202,012 280,080 266,932 2.41%
-
NP to SH 296,100 220,144 352,252 188,492 186,392 280,080 266,932 1.74%
-
Tax Rate 18.48% 20.15% 15.10% 17.52% 17.65% 36.74% 37.20% -
Total Cost 2,187,712 2,225,960 1,568,076 1,254,812 1,081,556 1,163,828 1,243,288 9.86%
-
Net Worth 2,013,322 3,073,178 3,081,211 2,288,401 2,157,036 1,977,382 1,628,312 3.59%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 483,197 321,378 993,939 - - - - -
Div Payout % 163.19% 145.99% 282.17% - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 2,013,322 3,073,178 3,081,211 2,288,401 2,157,036 1,977,382 1,628,312 3.59%
NOSH 2,013,322 2,008,613 1,987,878 752,763 751,580 737,829 695,860 19.35%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 12.35% 9.36% 18.74% 14.24% 15.74% 19.40% 17.68% -
ROE 14.71% 7.16% 11.43% 8.24% 8.64% 14.16% 16.39% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 123.97 122.27 97.07 194.38 170.78 195.70 217.03 -8.90%
EPS 14.68 10.96 17.72 25.04 24.80 37.96 38.36 -14.78%
DPS 24.00 16.00 50.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.53 1.55 3.04 2.87 2.68 2.34 -13.19%
Adjusted Per Share Value based on latest NOSH - 752,763
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 87.76 86.36 67.85 51.45 45.13 50.77 53.10 8.72%
EPS 10.41 7.74 12.39 6.63 6.55 9.85 9.39 1.73%
DPS 16.99 11.30 34.95 0.00 0.00 0.00 0.00 -
NAPS 0.7079 1.0806 1.0834 0.8047 0.7585 0.6953 0.5726 3.59%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 3.15 1.49 4.56 1.98 1.91 2.50 3.80 -
P/RPS 2.54 1.22 4.70 1.02 1.12 1.28 1.75 6.39%
P/EPS 21.42 13.59 25.73 7.91 7.70 6.59 9.91 13.69%
EY 4.67 7.36 3.89 12.65 12.98 15.18 10.09 -12.03%
DY 7.62 10.74 10.96 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 0.97 2.94 0.65 0.67 0.93 1.62 11.70%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 22/12/09 17/12/08 17/12/07 21/12/06 20/12/05 21/12/04 18/12/03 -
Price 2.66 1.86 4.60 2.41 1.80 2.62 3.05 -
P/RPS 2.15 1.52 4.74 1.24 1.05 1.34 1.41 7.27%
P/EPS 18.09 16.97 25.96 9.62 7.26 6.90 7.95 14.67%
EY 5.53 5.89 3.85 10.39 13.78 14.49 12.58 -12.79%
DY 9.02 8.60 10.87 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 1.22 2.97 0.79 0.63 0.98 1.30 12.66%

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