[GAMUDA] YoY TTM Result on 31-Jul-2005 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- -1.5%
YoY- -5.71%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 2,403,660 1,516,359 1,226,897 1,661,453 1,719,032 1,442,069 1,042,752 14.91%
PBT 470,814 276,561 222,159 412,662 434,090 406,002 321,863 6.53%
Tax -131,886 -51,748 -51,708 -146,884 -152,220 -164,229 -128,284 0.46%
NP 338,928 224,813 170,451 265,778 281,870 241,773 193,579 9.77%
-
NP to SH 325,078 185,428 157,583 265,778 281,870 241,773 193,579 9.01%
-
Tax Rate 28.01% 18.71% 23.28% 35.59% 35.07% 40.45% 39.86% -
Total Cost 2,064,732 1,291,546 1,056,446 1,395,675 1,437,162 1,200,296 849,173 15.94%
-
Net Worth 3,048,815 2,914,516 1,505,657 2,099,157 1,897,922 1,488,893 1,343,424 14.62%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 498,827 390,049 173,252 119,331 153,747 108,426 66,879 39.73%
Div Payout % 153.45% 210.35% 109.94% 44.90% 54.55% 44.85% 34.55% -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 3,048,815 2,914,516 1,505,657 2,099,157 1,897,922 1,488,893 1,343,424 14.62%
NOSH 2,005,799 968,277 752,828 749,699 735,629 679,860 671,712 19.98%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 14.10% 14.83% 13.89% 16.00% 16.40% 16.77% 18.56% -
ROE 10.66% 6.36% 10.47% 12.66% 14.85% 16.24% 14.41% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 119.84 156.60 162.97 221.62 233.68 212.11 155.24 -4.21%
EPS 16.21 19.15 20.93 35.45 38.32 35.56 28.82 -9.13%
DPS 25.00 40.28 23.00 16.00 20.90 16.00 10.00 16.48%
NAPS 1.52 3.01 2.00 2.80 2.58 2.19 2.00 -4.46%
Adjusted Per Share Value based on latest NOSH - 749,699
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 84.52 53.32 43.14 58.42 60.45 50.71 36.67 14.91%
EPS 11.43 6.52 5.54 9.35 9.91 8.50 6.81 9.00%
DPS 17.54 13.72 6.09 4.20 5.41 3.81 2.35 39.75%
NAPS 1.0721 1.0248 0.5294 0.7381 0.6674 0.5235 0.4724 14.62%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 2.70 3.90 1.75 2.33 2.65 3.22 3.00 -
P/RPS 2.25 2.49 1.07 1.05 1.13 1.52 1.93 2.58%
P/EPS 16.66 20.37 8.36 6.57 6.92 9.05 10.41 8.14%
EY 6.00 4.91 11.96 15.22 14.46 11.04 9.61 -7.54%
DY 9.26 10.33 13.14 6.87 7.89 4.97 3.33 18.56%
P/NAPS 1.78 1.30 0.88 0.83 1.03 1.47 1.50 2.89%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 24/09/08 26/09/07 29/09/06 28/09/05 27/09/04 26/09/03 25/09/02 -
Price 2.29 4.32 2.01 2.25 2.43 3.25 2.85 -
P/RPS 1.91 2.76 1.23 1.02 1.04 1.53 1.84 0.62%
P/EPS 14.13 22.56 9.60 6.35 6.34 9.14 9.89 6.12%
EY 7.08 4.43 10.41 15.76 15.77 10.94 10.11 -5.75%
DY 10.92 9.32 11.44 7.11 8.60 4.92 3.51 20.80%
P/NAPS 1.51 1.44 1.01 0.80 0.94 1.48 1.43 0.91%

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