[GAMUDA] YoY TTM Result on 31-Jan-2005 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
23-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- -1.52%
YoY- 7.83%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 1,797,046 1,336,287 1,543,122 1,634,377 1,611,450 1,204,961 885,590 12.51%
PBT 373,205 232,052 312,997 436,620 420,759 379,699 281,331 4.82%
Tax -67,491 -51,346 -93,329 -155,799 -160,319 -158,183 -90,788 -4.81%
NP 305,714 180,706 219,668 280,821 260,440 221,516 190,543 8.19%
-
NP to SH 269,863 164,693 213,263 280,821 260,440 221,516 190,543 5.96%
-
Tax Rate 18.08% 22.13% 29.82% 35.68% 38.10% 41.66% 32.27% -
Total Cost 1,491,332 1,155,581 1,323,454 1,353,556 1,351,010 983,445 695,047 13.56%
-
Net Worth 3,036,865 2,386,279 2,276,488 1,985,440 1,754,822 1,342,933 665,874 28.76%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 352,035 303,433 120,239 154,846 111,946 80,824 59,889 34.32%
Div Payout % 130.45% 184.24% 56.38% 55.14% 42.98% 36.49% 31.43% -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 3,036,865 2,386,279 2,276,488 1,985,440 1,754,822 1,342,933 665,874 28.76%
NOSH 1,997,937 795,426 753,804 740,836 725,133 674,840 665,874 20.08%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 17.01% 13.52% 14.24% 17.18% 16.16% 18.38% 21.52% -
ROE 8.89% 6.90% 9.37% 14.14% 14.84% 16.49% 28.62% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 89.95 168.00 204.71 220.61 222.23 178.55 133.00 -6.30%
EPS 13.51 20.70 28.29 37.91 35.92 32.82 28.62 -11.75%
DPS 17.62 38.15 16.00 21.00 15.44 12.00 9.00 11.84%
NAPS 1.52 3.00 3.02 2.68 2.42 1.99 1.00 7.22%
Adjusted Per Share Value based on latest NOSH - 740,836
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 63.69 47.36 54.69 57.92 57.11 42.70 31.39 12.50%
EPS 9.56 5.84 7.56 9.95 9.23 7.85 6.75 5.96%
DPS 12.48 10.75 4.26 5.49 3.97 2.86 2.12 34.35%
NAPS 1.0763 0.8457 0.8068 0.7036 0.6219 0.4759 0.236 28.76%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 5.10 3.55 1.66 2.75 3.15 2.95 2.45 -
P/RPS 5.67 2.11 0.81 1.25 1.42 1.65 1.84 20.62%
P/EPS 37.76 17.15 5.87 7.25 8.77 8.99 8.56 28.04%
EY 2.65 5.83 17.04 13.78 11.40 11.13 11.68 -21.89%
DY 3.45 10.75 9.64 7.64 4.90 4.07 3.67 -1.02%
P/NAPS 3.36 1.18 0.55 1.03 1.30 1.48 2.45 5.40%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 26/03/08 27/03/07 23/03/06 23/03/05 25/03/04 26/03/03 04/04/02 -
Price 3.14 4.12 1.89 2.33 3.10 2.53 3.05 -
P/RPS 3.49 2.45 0.92 1.06 1.39 1.42 2.29 7.27%
P/EPS 23.25 19.90 6.68 6.15 8.63 7.71 10.66 13.87%
EY 4.30 5.03 14.97 16.27 11.59 12.97 9.38 -12.18%
DY 5.61 9.26 8.47 9.01 4.98 4.74 2.95 11.30%
P/NAPS 2.07 1.37 0.63 0.87 1.28 1.27 3.05 -6.25%

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