[GAMUDA] YoY Cumulative Quarter Result on 31-Oct-2009 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -61.78%
YoY- 34.5%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 453,263 641,994 634,202 623,960 613,964 482,422 365,810 3.63%
PBT 173,242 167,161 109,691 94,496 71,977 106,476 63,177 18.29%
Tax -25,543 -33,081 -19,245 -17,464 -14,503 -16,073 -11,070 14.93%
NP 147,699 134,080 90,446 77,032 57,474 90,403 52,107 18.94%
-
NP to SH 145,438 132,319 88,532 74,025 55,036 88,063 47,123 20.64%
-
Tax Rate 14.74% 19.79% 17.54% 18.48% 20.15% 15.10% 17.52% -
Total Cost 305,564 507,914 543,756 546,928 556,490 392,019 313,703 -0.43%
-
Net Worth 4,182,122 3,818,879 3,561,632 2,013,322 3,073,178 3,081,211 2,288,401 10.56%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 124,839 123,855 122,113 120,799 80,344 248,484 - -
Div Payout % 85.84% 93.60% 137.93% 163.19% 145.99% 282.17% - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 4,182,122 3,818,879 3,561,632 2,013,322 3,073,178 3,081,211 2,288,401 10.56%
NOSH 2,080,658 2,064,259 2,035,218 2,013,322 2,008,613 1,987,878 752,763 18.44%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 32.59% 20.88% 14.26% 12.35% 9.36% 18.74% 14.24% -
ROE 3.48% 3.46% 2.49% 3.68% 1.79% 2.86% 2.06% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 21.78 31.10 31.16 30.99 30.57 24.27 48.60 -12.51%
EPS 6.99 6.41 4.35 3.67 2.74 4.43 6.26 1.85%
DPS 6.00 6.00 6.00 6.00 4.00 12.50 0.00 -
NAPS 2.01 1.85 1.75 1.00 1.53 1.55 3.04 -6.65%
Adjusted Per Share Value based on latest NOSH - 2,013,322
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 16.07 22.76 22.48 22.12 21.76 17.10 12.97 3.63%
EPS 5.16 4.69 3.14 2.62 1.95 3.12 1.67 20.66%
DPS 4.43 4.39 4.33 4.28 2.85 8.81 0.00 -
NAPS 1.4824 1.3537 1.2625 0.7137 1.0893 1.0922 0.8112 10.56%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 3.61 3.40 3.80 3.15 1.49 4.56 1.98 -
P/RPS 16.57 10.93 12.19 10.16 4.87 18.79 4.07 26.33%
P/EPS 51.65 53.04 87.36 85.67 54.38 102.93 31.63 8.50%
EY 1.94 1.89 1.14 1.17 1.84 0.97 3.16 -7.80%
DY 1.66 1.76 1.58 1.90 2.68 2.74 0.00 -
P/NAPS 1.80 1.84 2.17 3.15 0.97 2.94 0.65 18.48%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 13/12/12 16/12/11 17/12/10 22/12/09 17/12/08 17/12/07 21/12/06 -
Price 3.64 3.00 3.83 2.66 1.86 4.60 2.41 -
P/RPS 16.71 9.65 12.29 8.58 6.09 18.95 4.96 22.41%
P/EPS 52.07 46.80 88.05 72.35 67.88 103.84 38.50 5.15%
EY 1.92 2.14 1.14 1.38 1.47 0.96 2.60 -4.92%
DY 1.65 2.00 1.57 2.26 2.15 2.72 0.00 -
P/NAPS 1.81 1.62 2.19 2.66 1.22 2.97 0.79 14.80%

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