[GAMUDA] YoY Cumulative Quarter Result on 31-Oct-2010 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
17-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- -72.58%
YoY- 19.6%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 486,120 453,263 641,994 634,202 623,960 613,964 482,422 0.12%
PBT 191,455 173,242 167,161 109,691 94,496 71,977 106,476 10.26%
Tax -25,065 -25,543 -33,081 -19,245 -17,464 -14,503 -16,073 7.67%
NP 166,390 147,699 134,080 90,446 77,032 57,474 90,403 10.69%
-
NP to SH 165,480 145,438 132,319 88,532 74,025 55,036 88,063 11.07%
-
Tax Rate 13.09% 14.74% 19.79% 17.54% 18.48% 20.15% 15.10% -
Total Cost 319,730 305,564 507,914 543,756 546,928 556,490 392,019 -3.33%
-
Net Worth 5,044,286 4,182,122 3,818,879 3,561,632 2,013,322 3,073,178 3,081,211 8.55%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 136,948 124,839 123,855 122,113 120,799 80,344 248,484 -9.44%
Div Payout % 82.76% 85.84% 93.60% 137.93% 163.19% 145.99% 282.17% -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 5,044,286 4,182,122 3,818,879 3,561,632 2,013,322 3,073,178 3,081,211 8.55%
NOSH 2,282,482 2,080,658 2,064,259 2,035,218 2,013,322 2,008,613 1,987,878 2.32%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 34.23% 32.59% 20.88% 14.26% 12.35% 9.36% 18.74% -
ROE 3.28% 3.48% 3.46% 2.49% 3.68% 1.79% 2.86% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 21.30 21.78 31.10 31.16 30.99 30.57 24.27 -2.15%
EPS 7.25 6.99 6.41 4.35 3.67 2.74 4.43 8.54%
DPS 6.00 6.00 6.00 6.00 6.00 4.00 12.50 -11.50%
NAPS 2.21 2.01 1.85 1.75 1.00 1.53 1.55 6.08%
Adjusted Per Share Value based on latest NOSH - 2,035,218
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 17.09 15.94 22.57 22.30 21.94 21.59 16.96 0.12%
EPS 5.82 5.11 4.65 3.11 2.60 1.94 3.10 11.05%
DPS 4.82 4.39 4.36 4.29 4.25 2.83 8.74 -9.43%
NAPS 1.7737 1.4706 1.3428 1.2524 0.7079 1.0806 1.0834 8.55%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 4.87 3.61 3.40 3.80 3.15 1.49 4.56 -
P/RPS 22.87 16.57 10.93 12.19 10.16 4.87 18.79 3.32%
P/EPS 67.17 51.65 53.04 87.36 85.67 54.38 102.93 -6.86%
EY 1.49 1.94 1.89 1.14 1.17 1.84 0.97 7.40%
DY 1.23 1.66 1.76 1.58 1.90 2.68 2.74 -12.48%
P/NAPS 2.20 1.80 1.84 2.17 3.15 0.97 2.94 -4.71%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 17/12/13 13/12/12 16/12/11 17/12/10 22/12/09 17/12/08 17/12/07 -
Price 4.64 3.64 3.00 3.83 2.66 1.86 4.60 -
P/RPS 21.79 16.71 9.65 12.29 8.58 6.09 18.95 2.35%
P/EPS 64.00 52.07 46.80 88.05 72.35 67.88 103.84 -7.74%
EY 1.56 1.92 2.14 1.14 1.38 1.47 0.96 8.42%
DY 1.29 1.65 2.00 1.57 2.26 2.15 2.72 -11.68%
P/NAPS 2.10 1.81 1.62 2.19 2.66 1.22 2.97 -5.60%

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