[GAMUDA] YoY Cumulative Quarter Result on 30-Apr-2007 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 48.03%
YoY- 9.45%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 1,740,364 1,785,061 1,552,361 994,266 840,790 1,115,443 1,251,998 5.64%
PBT 297,068 201,741 334,614 191,562 168,298 332,790 324,169 -1.44%
Tax -52,782 -44,668 -70,662 -36,967 -30,891 -129,312 -108,658 -11.33%
NP 244,286 157,073 263,952 154,595 137,407 203,478 215,511 2.10%
-
NP to SH 236,190 150,395 254,875 138,757 126,776 203,478 215,511 1.53%
-
Tax Rate 17.77% 22.14% 21.12% 19.30% 18.35% 38.86% 33.52% -
Total Cost 1,496,078 1,627,988 1,288,409 839,671 703,383 911,965 1,036,487 6.30%
-
Net Worth 2,016,620 3,108,163 3,093,627 2,522,112 2,220,838 2,025,875 1,785,765 2.04%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 241,994 160,421 498,972 375,460 52,697 51,945 50,202 29.95%
Div Payout % 102.46% 106.67% 195.77% 270.59% 41.57% 25.53% 23.29% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 2,016,620 3,108,163 3,093,627 2,522,112 2,220,838 2,025,875 1,785,765 2.04%
NOSH 2,016,620 2,005,266 1,995,888 816,217 752,826 742,078 717,174 18.79%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 14.04% 8.80% 17.00% 15.55% 16.34% 18.24% 17.21% -
ROE 11.71% 4.84% 8.24% 5.50% 5.71% 10.04% 12.07% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 86.30 89.02 77.78 121.81 111.68 150.31 174.57 -11.07%
EPS 11.71 7.50 12.77 17.00 16.84 27.42 30.05 -14.52%
DPS 12.00 8.00 25.00 46.00 7.00 7.00 7.00 9.39%
NAPS 1.00 1.55 1.55 3.09 2.95 2.73 2.49 -14.09%
Adjusted Per Share Value based on latest NOSH - 900,440
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 61.68 63.26 55.02 35.24 29.80 39.53 44.37 5.64%
EPS 8.37 5.33 9.03 4.92 4.49 7.21 7.64 1.53%
DPS 8.58 5.69 17.68 13.31 1.87 1.84 1.78 29.95%
NAPS 0.7147 1.1015 1.0964 0.8938 0.7871 0.718 0.6329 2.04%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 3.00 2.40 3.12 3.92 2.00 2.32 2.80 -
P/RPS 3.48 2.70 4.01 3.22 1.79 1.54 1.60 13.81%
P/EPS 25.61 32.00 24.43 23.06 11.88 8.46 9.32 18.34%
EY 3.90 3.12 4.09 4.34 8.42 11.82 10.73 -15.51%
DY 4.00 3.33 8.01 11.73 3.50 3.02 2.50 8.14%
P/NAPS 3.00 1.55 2.01 1.27 0.68 0.85 1.12 17.83%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 24/06/10 25/06/09 25/06/08 25/06/07 22/06/06 27/06/05 25/06/04 -
Price 3.21 2.69 2.33 4.38 1.62 2.12 2.75 -
P/RPS 3.72 3.02 3.00 3.60 1.45 1.41 1.58 15.33%
P/EPS 27.41 35.87 18.25 25.76 9.62 7.73 9.15 20.05%
EY 3.65 2.79 5.48 3.88 10.40 12.93 10.93 -16.69%
DY 3.74 2.97 10.73 10.50 4.32 3.30 2.55 6.58%
P/NAPS 3.21 1.74 1.50 1.42 0.55 0.78 1.10 19.53%

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