[GAMUDA] YoY TTM Result on 30-Apr-2010 [#3]

Announcement Date
24-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 15.37%
YoY- 26.69%
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 2,564,319 2,927,795 2,577,377 2,680,643 2,636,360 2,074,454 1,380,373 10.86%
PBT 637,540 702,599 508,589 377,484 337,941 419,613 245,423 17.22%
Tax -115,989 -150,910 -114,610 -86,117 -105,892 -85,443 -57,784 12.30%
NP 521,551 551,689 393,979 291,367 232,049 334,170 187,639 18.55%
-
NP to SH 514,222 533,026 385,918 279,484 220,598 301,546 169,564 20.29%
-
Tax Rate 18.19% 21.48% 22.53% 22.81% 31.33% 20.36% 23.54% -
Total Cost 2,042,768 2,376,106 2,183,398 2,389,276 2,404,311 1,740,284 1,192,734 9.37%
-
Net Worth 4,406,513 3,984,736 3,640,924 2,017,458 3,106,911 3,104,249 2,701,320 8.48%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 251,950 248,378 230,270 241,846 160,522 498,827 354,253 -5.51%
Div Payout % 49.00% 46.60% 59.67% 86.53% 72.77% 165.42% 208.92% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 4,406,513 3,984,736 3,640,924 2,017,458 3,106,911 3,104,249 2,701,320 8.48%
NOSH 2,118,516 2,075,383 2,057,019 2,017,458 2,004,458 2,002,741 900,440 15.31%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 20.34% 18.84% 15.29% 10.87% 8.80% 16.11% 13.59% -
ROE 11.67% 13.38% 10.60% 13.85% 7.10% 9.71% 6.28% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 121.04 141.07 125.30 132.87 131.52 103.58 153.30 -3.85%
EPS 24.27 25.68 18.76 13.85 11.01 15.06 18.83 4.31%
DPS 12.00 12.00 11.25 12.00 8.00 24.91 39.34 -17.93%
NAPS 2.08 1.92 1.77 1.00 1.55 1.55 3.00 -5.91%
Adjusted Per Share Value based on latest NOSH - 2,017,458
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 90.17 102.95 90.63 94.26 92.70 72.94 48.54 10.86%
EPS 18.08 18.74 13.57 9.83 7.76 10.60 5.96 20.29%
DPS 8.86 8.73 8.10 8.50 5.64 17.54 12.46 -5.51%
NAPS 1.5495 1.4012 1.2803 0.7094 1.0925 1.0915 0.9499 8.48%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 4.07 3.56 3.74 3.00 2.40 3.12 3.92 -
P/RPS 3.36 2.52 2.98 2.26 1.82 3.01 2.56 4.63%
P/EPS 16.77 13.86 19.93 21.66 21.81 20.72 20.82 -3.53%
EY 5.96 7.21 5.02 4.62 4.59 4.83 4.80 3.67%
DY 2.95 3.37 3.01 4.00 3.33 7.98 10.04 -18.44%
P/NAPS 1.96 1.85 2.11 3.00 1.55 2.01 1.31 6.93%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/06/13 28/06/12 23/06/11 24/06/10 25/06/09 25/06/08 25/06/07 -
Price 4.56 3.46 3.75 3.21 2.69 2.33 4.38 -
P/RPS 3.77 2.45 2.99 2.42 2.05 2.25 2.86 4.70%
P/EPS 18.79 13.47 19.99 23.17 24.44 15.47 23.26 -3.49%
EY 5.32 7.42 5.00 4.32 4.09 6.46 4.30 3.60%
DY 2.63 3.47 3.00 3.74 2.97 10.69 8.98 -18.49%
P/NAPS 2.19 1.80 2.12 3.21 1.74 1.50 1.46 6.98%

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