[GAMUDA] YoY TTM Result on 31-Oct-2006 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 0.33%
YoY- -34.76%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 2,737,298 2,535,202 1,632,971 1,271,815 1,621,368 1,702,454 1,499,586 10.53%
PBT 304,676 436,315 319,860 224,007 363,309 438,507 418,515 -5.14%
Tax -80,964 -130,316 -56,751 -51,952 -117,048 -153,350 -167,961 -11.44%
NP 223,712 305,999 263,109 172,055 246,261 285,157 250,554 -1.86%
-
NP to SH 212,678 292,051 226,368 158,108 242,356 285,157 250,554 -2.69%
-
Tax Rate 26.57% 29.87% 17.74% 23.19% 32.22% 34.97% 40.13% -
Total Cost 2,513,586 2,229,203 1,369,862 1,099,760 1,375,107 1,417,297 1,249,032 12.35%
-
Net Worth 2,013,322 3,073,178 3,081,211 2,258,290 2,157,036 1,977,382 1,628,312 3.59%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 200,977 330,687 534,983 173,252 119,331 153,747 108,426 10.82%
Div Payout % 94.50% 113.23% 236.33% 109.58% 49.24% 53.92% 43.27% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 2,013,322 3,073,178 3,081,211 2,258,290 2,157,036 1,977,382 1,628,312 3.59%
NOSH 2,013,322 2,008,613 1,987,878 752,763 751,580 737,829 695,860 19.35%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 8.17% 12.07% 16.11% 13.53% 15.19% 16.75% 16.71% -
ROE 10.56% 9.50% 7.35% 7.00% 11.24% 14.42% 15.39% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 135.96 126.22 82.15 168.95 215.73 230.74 215.50 -7.38%
EPS 10.56 14.54 11.39 21.00 32.25 38.65 36.01 -18.47%
DPS 10.00 16.50 26.91 23.00 16.00 21.00 15.58 -7.11%
NAPS 1.00 1.53 1.55 3.00 2.87 2.68 2.34 -13.19%
Adjusted Per Share Value based on latest NOSH - 752,763
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 97.03 89.86 57.88 45.08 57.47 60.35 53.16 10.53%
EPS 7.54 10.35 8.02 5.60 8.59 10.11 8.88 -2.68%
DPS 7.12 11.72 18.96 6.14 4.23 5.45 3.84 10.82%
NAPS 0.7137 1.0893 1.0922 0.8005 0.7646 0.7009 0.5772 3.59%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 3.15 1.49 4.56 1.98 1.91 2.50 3.80 -
P/RPS 2.32 1.18 5.55 1.17 0.89 1.08 1.76 4.70%
P/EPS 29.82 10.25 40.04 9.43 5.92 6.47 10.55 18.88%
EY 3.35 9.76 2.50 10.61 16.88 15.46 9.48 -15.90%
DY 3.17 11.07 5.90 11.62 8.38 8.40 4.10 -4.19%
P/NAPS 3.15 0.97 2.94 0.66 0.67 0.93 1.62 11.70%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 22/12/09 17/12/08 17/12/07 21/12/06 20/12/05 21/12/04 18/12/03 -
Price 2.66 1.86 4.60 2.41 1.80 2.62 3.05 -
P/RPS 1.96 1.47 5.60 1.43 0.83 1.14 1.42 5.51%
P/EPS 25.18 12.79 40.40 11.47 5.58 6.78 8.47 19.89%
EY 3.97 7.82 2.48 8.72 17.91 14.75 11.81 -16.60%
DY 3.76 8.87 5.85 9.54 8.89 8.02 5.11 -4.98%
P/NAPS 2.66 1.22 2.97 0.80 0.63 0.98 1.30 12.66%

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