[GAMUDA] YoY Annualized Quarter Result on 31-Oct-2008 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
17-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -32.28%
YoY- -37.5%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 2,567,976 2,536,808 2,495,840 2,455,856 1,929,688 1,463,240 1,283,568 12.24%
PBT 668,644 438,764 377,984 287,908 425,904 252,708 245,316 18.18%
Tax -132,324 -76,980 -69,856 -58,012 -64,292 -44,280 -43,304 20.45%
NP 536,320 361,784 308,128 229,896 361,612 208,428 202,012 17.66%
-
NP to SH 529,276 354,128 296,100 220,144 352,252 188,492 186,392 18.98%
-
Tax Rate 19.79% 17.54% 18.48% 20.15% 15.10% 17.52% 17.65% -
Total Cost 2,031,656 2,175,024 2,187,712 2,225,960 1,568,076 1,254,812 1,081,556 11.07%
-
Net Worth 3,818,879 3,561,632 2,013,322 3,073,178 3,081,211 2,288,401 2,157,036 9.98%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div 495,422 488,452 483,197 321,378 993,939 - - -
Div Payout % 93.60% 137.93% 163.19% 145.99% 282.17% - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 3,818,879 3,561,632 2,013,322 3,073,178 3,081,211 2,288,401 2,157,036 9.98%
NOSH 2,064,259 2,035,218 2,013,322 2,008,613 1,987,878 752,763 751,580 18.33%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 20.88% 14.26% 12.35% 9.36% 18.74% 14.24% 15.74% -
ROE 13.86% 9.94% 14.71% 7.16% 11.43% 8.24% 8.64% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 124.40 124.65 123.97 122.27 97.07 194.38 170.78 -5.14%
EPS 25.64 17.40 14.68 10.96 17.72 25.04 24.80 0.55%
DPS 24.00 24.00 24.00 16.00 50.00 0.00 0.00 -
NAPS 1.85 1.75 1.00 1.53 1.55 3.04 2.87 -7.05%
Adjusted Per Share Value based on latest NOSH - 2,008,613
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 91.01 89.90 88.45 87.04 68.39 51.86 45.49 12.24%
EPS 18.76 12.55 10.49 7.80 12.48 6.68 6.61 18.97%
DPS 17.56 17.31 17.12 11.39 35.23 0.00 0.00 -
NAPS 1.3534 1.2622 0.7135 1.0891 1.092 0.811 0.7645 9.98%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 3.40 3.80 3.15 1.49 4.56 1.98 1.91 -
P/RPS 2.73 3.05 2.54 1.22 4.70 1.02 1.12 16.00%
P/EPS 13.26 21.84 21.42 13.59 25.73 7.91 7.70 9.47%
EY 7.54 4.58 4.67 7.36 3.89 12.65 12.98 -8.65%
DY 7.06 6.32 7.62 10.74 10.96 0.00 0.00 -
P/NAPS 1.84 2.17 3.15 0.97 2.94 0.65 0.67 18.32%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 16/12/11 17/12/10 22/12/09 17/12/08 17/12/07 21/12/06 20/12/05 -
Price 3.00 3.83 2.66 1.86 4.60 2.41 1.80 -
P/RPS 2.41 3.07 2.15 1.52 4.74 1.24 1.05 14.84%
P/EPS 11.70 22.01 18.09 16.97 25.96 9.62 7.26 8.27%
EY 8.55 4.54 5.53 5.89 3.85 10.39 13.78 -7.64%
DY 8.00 6.27 9.02 8.60 10.87 0.00 0.00 -
P/NAPS 1.62 2.19 2.66 1.22 2.97 0.79 0.63 17.03%

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