[GAMUDA] YoY TTM Result on 31-Jul-2010 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 15.54%
YoY- 66.72%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 2,235,435 3,087,003 2,673,208 2,453,181 2,727,302 2,403,660 1,516,359 6.67%
PBT 656,446 728,210 544,524 412,260 282,157 470,814 276,561 15.48%
Tax -106,863 -162,219 -111,579 -80,547 -78,003 -131,886 -51,748 12.83%
NP 549,583 565,991 432,945 331,713 204,154 338,928 224,813 16.04%
-
NP to SH 540,923 547,305 425,411 322,918 193,689 325,078 185,428 19.51%
-
Tax Rate 16.28% 22.28% 20.49% 19.54% 27.65% 28.01% 18.71% -
Total Cost 1,685,852 2,521,012 2,240,263 2,121,468 2,523,148 2,064,732 1,291,546 4.53%
-
Net Worth 4,816,494 4,052,884 3,691,757 2,021,398 3,146,832 3,048,815 2,914,516 8.72%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 251,950 248,378 245,534 241,846 160,522 498,827 390,049 -7.01%
Div Payout % 46.58% 45.38% 57.72% 74.89% 82.88% 153.45% 210.35% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 4,816,494 4,052,884 3,691,757 2,021,398 3,146,832 3,048,815 2,914,516 8.72%
NOSH 2,250,698 2,078,402 2,062,434 2,021,398 2,004,351 2,005,799 968,277 15.07%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 24.59% 18.33% 16.20% 13.52% 7.49% 14.10% 14.83% -
ROE 11.23% 13.50% 11.52% 15.97% 6.16% 10.66% 6.36% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 99.32 148.53 129.61 121.36 136.07 119.84 156.60 -7.30%
EPS 24.03 26.33 20.63 15.97 9.66 16.21 19.15 3.85%
DPS 11.19 12.00 12.00 12.00 8.00 25.00 40.28 -19.20%
NAPS 2.14 1.95 1.79 1.00 1.57 1.52 3.01 -5.52%
Adjusted Per Share Value based on latest NOSH - 2,021,398
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 78.60 108.55 94.00 86.26 95.90 84.52 53.32 6.67%
EPS 19.02 19.24 14.96 11.35 6.81 11.43 6.52 19.51%
DPS 8.86 8.73 8.63 8.50 5.64 17.54 13.72 -7.02%
NAPS 1.6936 1.4251 1.2981 0.7108 1.1065 1.0721 1.0248 8.72%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 4.76 3.51 3.69 3.32 3.36 2.70 3.90 -
P/RPS 4.79 2.36 2.85 2.74 2.47 2.25 2.49 11.50%
P/EPS 19.81 13.33 17.89 20.78 34.77 16.66 20.37 -0.46%
EY 5.05 7.50 5.59 4.81 2.88 6.00 4.91 0.46%
DY 2.35 3.42 3.25 3.61 2.38 9.26 10.33 -21.85%
P/NAPS 2.22 1.80 2.06 3.32 2.14 1.78 1.30 9.31%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 26/09/13 27/09/12 29/09/11 28/09/10 29/09/09 24/09/08 26/09/07 -
Price 4.59 3.40 2.87 3.80 3.23 2.29 4.32 -
P/RPS 4.62 2.29 2.21 3.13 2.37 1.91 2.76 8.95%
P/EPS 19.10 12.91 13.91 23.79 33.43 14.13 22.56 -2.73%
EY 5.24 7.74 7.19 4.20 2.99 7.08 4.43 2.83%
DY 2.44 3.53 4.18 3.16 2.48 10.92 9.32 -20.00%
P/NAPS 2.14 1.74 1.60 3.80 2.06 1.51 1.44 6.81%

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