[GAMUDA] YoY TTM Result on 31-Jan-2008 [#2]

Announcement Date
26-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- 19.21%
YoY- 63.86%
View:
Show?
TTM Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 2,467,373 2,748,809 2,631,691 1,797,046 1,336,287 1,543,122 1,634,377 7.10%
PBT 452,008 338,820 389,517 373,205 232,052 312,997 436,620 0.57%
Tax -90,700 -85,170 -126,453 -67,491 -51,346 -93,329 -155,799 -8.61%
NP 361,308 253,650 263,064 305,714 180,706 219,668 280,821 4.28%
-
NP to SH 352,817 242,255 251,000 269,863 164,693 213,263 280,821 3.87%
-
Tax Rate 20.07% 25.14% 32.46% 18.08% 22.13% 29.82% 35.68% -
Total Cost 2,106,065 2,495,159 2,368,627 1,491,332 1,155,581 1,323,454 1,353,556 7.64%
-
Net Worth 3,564,346 2,018,783 3,063,497 3,036,865 2,386,279 2,276,488 1,985,440 10.23%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 227,896 200,977 330,687 352,035 303,433 120,239 154,846 6.64%
Div Payout % 64.59% 82.96% 131.75% 130.45% 184.24% 56.38% 55.14% -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 3,564,346 2,018,783 3,063,497 3,036,865 2,386,279 2,276,488 1,985,440 10.23%
NOSH 2,048,474 2,018,783 2,002,285 1,997,937 795,426 753,804 740,836 18.46%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 14.64% 9.23% 10.00% 17.01% 13.52% 14.24% 17.18% -
ROE 9.90% 12.00% 8.19% 8.89% 6.90% 9.37% 14.14% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 120.45 136.16 131.43 89.95 168.00 204.71 220.61 -9.58%
EPS 17.22 12.00 12.54 13.51 20.70 28.29 37.91 -12.31%
DPS 11.25 10.00 16.50 17.62 38.15 16.00 21.00 -9.87%
NAPS 1.74 1.00 1.53 1.52 3.00 3.02 2.68 -6.94%
Adjusted Per Share Value based on latest NOSH - 1,997,937
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 86.76 96.66 92.54 63.19 46.99 54.26 57.47 7.10%
EPS 12.41 8.52 8.83 9.49 5.79 7.50 9.87 3.88%
DPS 8.01 7.07 11.63 12.38 10.67 4.23 5.44 6.65%
NAPS 1.2533 0.7099 1.0772 1.0679 0.8391 0.8005 0.6981 10.23%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 3.81 2.77 1.90 5.10 3.55 1.66 2.75 -
P/RPS 3.16 2.03 1.45 5.67 2.11 0.81 1.25 16.70%
P/EPS 22.12 23.08 15.16 37.76 17.15 5.87 7.25 20.42%
EY 4.52 4.33 6.60 2.65 5.83 17.04 13.78 -16.94%
DY 2.95 3.61 8.68 3.45 10.75 9.64 7.64 -14.65%
P/NAPS 2.19 2.77 1.24 3.36 1.18 0.55 1.03 13.39%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 24/03/11 25/03/10 26/03/09 26/03/08 27/03/07 23/03/06 23/03/05 -
Price 3.79 2.84 2.03 3.14 4.12 1.89 2.33 -
P/RPS 3.15 2.09 1.54 3.49 2.45 0.92 1.06 19.89%
P/EPS 22.00 23.67 16.19 23.25 19.90 6.68 6.15 23.65%
EY 4.54 4.23 6.18 4.30 5.03 14.97 16.27 -19.15%
DY 2.97 3.52 8.13 5.61 9.26 8.47 9.01 -16.87%
P/NAPS 2.18 2.84 1.33 2.07 1.37 0.63 0.87 16.53%

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