[GAMUDA] YoY Cumulative Quarter Result on 31-Jan-2010 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 106.22%
YoY- 46.66%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 953,444 1,411,322 1,241,394 1,227,202 1,205,695 977,664 696,977 5.35%
PBT 360,462 355,444 235,028 195,280 138,617 219,914 123,270 19.56%
Tax -51,328 -74,062 -47,615 -37,462 -30,295 -35,728 -19,985 17.00%
NP 309,134 281,382 187,413 157,818 108,322 184,186 103,285 20.02%
-
NP to SH 302,328 268,792 182,557 152,658 104,092 178,170 93,735 21.53%
-
Tax Rate 14.24% 20.84% 20.26% 19.18% 21.86% 16.25% 16.21% -
Total Cost 644,310 1,129,940 1,053,981 1,069,384 1,097,373 793,478 593,692 1.37%
-
Net Worth 4,229,674 3,822,176 3,553,123 2,016,153 3,068,608 3,029,288 2,430,453 9.66%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 125,015 123,962 122,521 120,969 80,225 249,119 178,026 -5.71%
Div Payout % 41.35% 46.12% 67.11% 79.24% 77.07% 139.82% 189.93% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 4,229,674 3,822,176 3,553,123 2,016,153 3,068,608 3,029,288 2,430,453 9.66%
NOSH 2,083,583 2,066,041 2,042,024 2,016,153 2,005,626 1,992,953 774,029 17.92%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 32.42% 19.94% 15.10% 12.86% 8.98% 18.84% 14.82% -
ROE 7.15% 7.03% 5.14% 7.57% 3.39% 5.88% 3.86% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 45.76 68.31 60.79 60.87 60.12 49.06 90.05 -10.66%
EPS 14.51 13.01 8.94 7.57 5.19 8.94 12.11 3.05%
DPS 6.00 6.00 6.00 6.00 4.00 12.50 23.00 -20.04%
NAPS 2.03 1.85 1.74 1.00 1.53 1.52 3.14 -7.00%
Adjusted Per Share Value based on latest NOSH - 2,018,783
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 33.80 50.03 44.00 43.50 42.74 34.66 24.71 5.35%
EPS 10.72 9.53 6.47 5.41 3.69 6.32 3.32 21.55%
DPS 4.43 4.39 4.34 4.29 2.84 8.83 6.31 -5.72%
NAPS 1.4993 1.3548 1.2595 0.7147 1.0877 1.0738 0.8615 9.66%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 3.72 3.70 3.81 2.77 1.90 5.10 3.55 -
P/RPS 8.13 5.42 6.27 4.55 3.16 10.40 3.94 12.81%
P/EPS 25.64 28.44 42.62 36.58 36.61 57.05 29.31 -2.20%
EY 3.90 3.52 2.35 2.73 2.73 1.75 3.41 2.26%
DY 1.61 1.62 1.57 2.17 2.11 2.45 6.48 -20.69%
P/NAPS 1.83 2.00 2.19 2.77 1.24 3.36 1.13 8.35%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 28/03/12 24/03/11 25/03/10 26/03/09 26/03/08 27/03/07 -
Price 4.13 3.60 3.79 2.84 2.03 3.14 4.12 -
P/RPS 9.03 5.27 6.23 4.67 3.38 6.40 4.58 11.96%
P/EPS 28.46 27.67 42.39 37.51 39.11 35.12 34.02 -2.92%
EY 3.51 3.61 2.36 2.67 2.56 2.85 2.94 2.99%
DY 1.45 1.67 1.58 2.11 1.97 3.98 5.58 -20.10%
P/NAPS 2.03 1.95 2.18 2.84 1.33 2.07 1.31 7.56%

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