[GAMUDA] YoY Cumulative Quarter Result on 31-Oct-2006 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- -70.1%
YoY- 1.13%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 623,960 613,964 482,422 365,810 320,892 360,977 377,555 8.72%
PBT 94,496 71,977 106,476 63,177 61,329 110,682 106,265 -1.93%
Tax -17,464 -14,503 -16,073 -11,070 -10,826 -40,662 -39,532 -12.71%
NP 77,032 57,474 90,403 52,107 50,503 70,020 66,733 2.41%
-
NP to SH 74,025 55,036 88,063 47,123 46,598 70,020 66,733 1.74%
-
Tax Rate 18.48% 20.15% 15.10% 17.52% 17.65% 36.74% 37.20% -
Total Cost 546,928 556,490 392,019 313,703 270,389 290,957 310,822 9.86%
-
Net Worth 2,013,322 3,073,178 3,081,211 2,288,401 2,157,036 1,977,382 1,628,312 3.59%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 120,799 80,344 248,484 - - - - -
Div Payout % 163.19% 145.99% 282.17% - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 2,013,322 3,073,178 3,081,211 2,288,401 2,157,036 1,977,382 1,628,312 3.59%
NOSH 2,013,322 2,008,613 1,987,878 752,763 751,580 737,829 695,860 19.35%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 12.35% 9.36% 18.74% 14.24% 15.74% 19.40% 17.68% -
ROE 3.68% 1.79% 2.86% 2.06% 2.16% 3.54% 4.10% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 30.99 30.57 24.27 48.60 42.70 48.92 54.26 -8.90%
EPS 3.67 2.74 4.43 6.26 6.20 9.49 9.59 -14.78%
DPS 6.00 4.00 12.50 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.53 1.55 3.04 2.87 2.68 2.34 -13.19%
Adjusted Per Share Value based on latest NOSH - 752,763
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 22.12 21.76 17.10 12.97 11.37 12.80 13.38 8.73%
EPS 2.62 1.95 3.12 1.67 1.65 2.48 2.37 1.68%
DPS 4.28 2.85 8.81 0.00 0.00 0.00 0.00 -
NAPS 0.7137 1.0893 1.0922 0.8112 0.7646 0.7009 0.5772 3.59%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 3.15 1.49 4.56 1.98 1.91 2.50 3.80 -
P/RPS 10.16 4.87 18.79 4.07 4.47 5.11 7.00 6.39%
P/EPS 85.67 54.38 102.93 31.63 30.81 26.34 39.62 13.70%
EY 1.17 1.84 0.97 3.16 3.25 3.80 2.52 -11.99%
DY 1.90 2.68 2.74 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 0.97 2.94 0.65 0.67 0.93 1.62 11.70%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 22/12/09 17/12/08 17/12/07 21/12/06 20/12/05 21/12/04 18/12/03 -
Price 2.66 1.86 4.60 2.41 1.80 2.62 3.05 -
P/RPS 8.58 6.09 18.95 4.96 4.22 5.36 5.62 7.29%
P/EPS 72.35 67.88 103.84 38.50 29.03 27.61 31.80 14.66%
EY 1.38 1.47 0.96 2.60 3.44 3.62 3.14 -12.79%
DY 2.26 2.15 2.72 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 1.22 2.97 0.79 0.63 0.98 1.30 12.66%

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