[GAMUDA] YoY Cumulative Quarter Result on 31-Oct-2005 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
20-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -82.47%
YoY- -33.45%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 613,964 482,422 365,810 320,892 360,977 377,555 320,038 11.45%
PBT 71,977 106,476 63,177 61,329 110,682 106,265 93,752 -4.30%
Tax -14,503 -16,073 -11,070 -10,826 -40,662 -39,532 -35,800 -13.96%
NP 57,474 90,403 52,107 50,503 70,020 66,733 57,952 -0.13%
-
NP to SH 55,036 88,063 47,123 46,598 70,020 66,733 57,952 -0.85%
-
Tax Rate 20.15% 15.10% 17.52% 17.65% 36.74% 37.20% 38.19% -
Total Cost 556,490 392,019 313,703 270,389 290,957 310,822 262,086 13.35%
-
Net Worth 3,073,178 3,081,211 2,288,401 2,157,036 1,977,382 1,628,312 1,334,243 14.90%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 80,344 248,484 - - - - - -
Div Payout % 145.99% 282.17% - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 3,073,178 3,081,211 2,288,401 2,157,036 1,977,382 1,628,312 1,334,243 14.90%
NOSH 2,008,613 1,987,878 752,763 751,580 737,829 695,860 673,860 19.94%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 9.36% 18.74% 14.24% 15.74% 19.40% 17.68% 18.11% -
ROE 1.79% 2.86% 2.06% 2.16% 3.54% 4.10% 4.34% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 30.57 24.27 48.60 42.70 48.92 54.26 47.49 -7.07%
EPS 2.74 4.43 6.26 6.20 9.49 9.59 8.60 -17.34%
DPS 4.00 12.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.55 3.04 2.87 2.68 2.34 1.98 -4.20%
Adjusted Per Share Value based on latest NOSH - 751,580
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 21.76 17.10 12.97 11.37 12.80 13.38 11.34 11.46%
EPS 1.95 3.12 1.67 1.65 2.48 2.37 2.05 -0.82%
DPS 2.85 8.81 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0893 1.0922 0.8112 0.7646 0.7009 0.5772 0.4729 14.90%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 1.49 4.56 1.98 1.91 2.50 3.80 2.85 -
P/RPS 4.87 18.79 4.07 4.47 5.11 7.00 6.00 -3.41%
P/EPS 54.38 102.93 31.63 30.81 26.34 39.62 33.14 8.59%
EY 1.84 0.97 3.16 3.25 3.80 2.52 3.02 -7.91%
DY 2.68 2.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 2.94 0.65 0.67 0.93 1.62 1.44 -6.36%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 17/12/08 17/12/07 21/12/06 20/12/05 21/12/04 18/12/03 23/12/02 -
Price 1.86 4.60 2.41 1.80 2.62 3.05 2.75 -
P/RPS 6.09 18.95 4.96 4.22 5.36 5.62 5.79 0.84%
P/EPS 67.88 103.84 38.50 29.03 27.61 31.80 31.98 13.35%
EY 1.47 0.96 2.60 3.44 3.62 3.14 3.13 -11.82%
DY 2.15 2.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 2.97 0.79 0.63 0.98 1.30 1.39 -2.14%

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