[GAMUDA] YoY Quarter Result on 31-Jul-2007 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 3.66%
YoY- 51.49%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 714,779 942,241 851,299 522,093 386,107 546,010 467,034 7.34%
PBT 115,192 80,416 136,200 84,999 53,861 79,872 109,920 0.78%
Tax -27,765 -33,335 -61,224 -14,781 -20,817 -17,572 -43,562 -7.22%
NP 87,427 47,081 74,976 70,218 33,044 62,300 66,358 4.70%
-
NP to SH 86,728 43,294 70,203 46,671 30,807 62,300 66,358 4.56%
-
Tax Rate 24.10% 41.45% 44.95% 17.39% 38.65% 22.00% 39.63% -
Total Cost 627,352 895,160 776,323 451,875 353,063 483,710 400,676 7.75%
-
Net Worth 2,021,398 3,146,832 3,048,815 2,914,516 1,505,657 2,099,157 1,897,922 1.05%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - 67,754 67,472 102,988 -
Div Payout % - - - - 219.93% 108.30% 155.20% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 2,021,398 3,146,832 3,048,815 2,914,516 1,505,657 2,099,157 1,897,922 1.05%
NOSH 2,021,398 2,004,351 2,005,799 968,277 752,828 749,699 735,629 18.34%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 12.23% 5.00% 8.81% 13.45% 8.56% 11.41% 14.21% -
ROE 4.29% 1.38% 2.30% 1.60% 2.05% 2.97% 3.50% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 35.36 47.01 42.44 53.92 51.29 72.83 63.49 -9.29%
EPS 4.29 2.16 3.50 4.82 4.09 8.31 9.02 -11.64%
DPS 0.00 0.00 0.00 0.00 9.00 9.00 14.00 -
NAPS 1.00 1.57 1.52 3.01 2.00 2.80 2.58 -14.60%
Adjusted Per Share Value based on latest NOSH - 968,277
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 25.34 33.40 30.18 18.51 13.69 19.35 16.55 7.35%
EPS 3.07 1.53 2.49 1.65 1.09 2.21 2.35 4.55%
DPS 0.00 0.00 0.00 0.00 2.40 2.39 3.65 -
NAPS 0.7165 1.1155 1.0807 1.0331 0.5337 0.7441 0.6728 1.05%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 3.32 3.36 2.70 3.90 1.75 2.33 2.65 -
P/RPS 9.39 7.15 6.36 7.23 3.41 3.20 4.17 14.47%
P/EPS 77.38 155.56 77.14 80.91 42.76 28.04 29.38 17.50%
EY 1.29 0.64 1.30 1.24 2.34 3.57 3.40 -14.90%
DY 0.00 0.00 0.00 0.00 5.14 3.86 5.28 -
P/NAPS 3.32 2.14 1.78 1.30 0.88 0.83 1.03 21.52%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 28/09/10 29/09/09 24/09/08 26/09/07 29/09/06 28/09/05 27/09/04 -
Price 3.80 3.23 2.29 4.32 2.01 2.25 2.43 -
P/RPS 10.75 6.87 5.40 8.01 3.92 3.09 3.83 18.75%
P/EPS 88.57 149.54 65.43 89.63 49.12 27.08 26.94 21.92%
EY 1.13 0.67 1.53 1.12 2.04 3.69 3.71 -17.96%
DY 0.00 0.00 0.00 0.00 4.48 4.00 5.76 -
P/NAPS 3.80 2.06 1.51 1.44 1.01 0.80 0.94 26.20%

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