[GAMUDA] YoY Cumulative Quarter Result on 30-Apr-2008 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- 43.05%
YoY- 83.68%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 1,862,598 1,740,364 1,785,061 1,552,361 994,266 840,790 1,115,443 8.91%
PBT 393,397 297,068 201,741 334,614 191,562 168,298 332,790 2.82%
Tax -86,845 -52,782 -44,668 -70,662 -36,967 -30,891 -129,312 -6.41%
NP 306,552 244,286 157,073 263,952 154,595 137,407 203,478 7.06%
-
NP to SH 299,190 236,190 150,395 254,875 138,757 126,776 203,478 6.63%
-
Tax Rate 22.08% 17.77% 22.14% 21.12% 19.30% 18.35% 38.86% -
Total Cost 1,556,046 1,496,078 1,627,988 1,288,409 839,671 703,383 911,965 9.30%
-
Net Worth 3,624,683 2,016,620 3,108,163 3,093,627 2,522,112 2,220,838 2,025,875 10.17%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 245,741 241,994 160,421 498,972 375,460 52,697 51,945 29.55%
Div Payout % 82.14% 102.46% 106.67% 195.77% 270.59% 41.57% 25.53% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 3,624,683 2,016,620 3,108,163 3,093,627 2,522,112 2,220,838 2,025,875 10.17%
NOSH 2,047,843 2,016,620 2,005,266 1,995,888 816,217 752,826 742,078 18.42%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 16.46% 14.04% 8.80% 17.00% 15.55% 16.34% 18.24% -
ROE 8.25% 11.71% 4.84% 8.24% 5.50% 5.71% 10.04% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 90.95 86.30 89.02 77.78 121.81 111.68 150.31 -8.02%
EPS 14.61 11.71 7.50 12.77 17.00 16.84 27.42 -9.95%
DPS 12.00 12.00 8.00 25.00 46.00 7.00 7.00 9.39%
NAPS 1.77 1.00 1.55 1.55 3.09 2.95 2.73 -6.96%
Adjusted Per Share Value based on latest NOSH - 2,002,741
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 66.01 61.68 63.26 55.02 35.24 29.80 39.53 8.91%
EPS 10.60 8.37 5.33 9.03 4.92 4.49 7.21 6.63%
DPS 8.71 8.58 5.69 17.68 13.31 1.87 1.84 29.56%
NAPS 1.2846 0.7147 1.1015 1.0964 0.8938 0.7871 0.718 10.17%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 3.74 3.00 2.40 3.12 3.92 2.00 2.32 -
P/RPS 4.11 3.48 2.70 4.01 3.22 1.79 1.54 17.76%
P/EPS 25.60 25.61 32.00 24.43 23.06 11.88 8.46 20.25%
EY 3.91 3.90 3.12 4.09 4.34 8.42 11.82 -16.83%
DY 3.21 4.00 3.33 8.01 11.73 3.50 3.02 1.02%
P/NAPS 2.11 3.00 1.55 2.01 1.27 0.68 0.85 16.35%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 23/06/11 24/06/10 25/06/09 25/06/08 25/06/07 22/06/06 27/06/05 -
Price 3.75 3.21 2.69 2.33 4.38 1.62 2.12 -
P/RPS 4.12 3.72 3.02 3.00 3.60 1.45 1.41 19.55%
P/EPS 25.67 27.41 35.87 18.25 25.76 9.62 7.73 22.13%
EY 3.90 3.65 2.79 5.48 3.88 10.40 12.93 -18.09%
DY 3.20 3.74 2.97 10.73 10.50 4.32 3.30 -0.51%
P/NAPS 2.12 3.21 1.74 1.50 1.42 0.55 0.78 18.12%

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