[GAMUDA] QoQ Annualized Quarter Result on 30-Apr-2002 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
30-Apr-2002 [#3]
Profit Trend
QoQ- 4.23%
YoY- 24.22%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 1,242,384 1,280,152 1,042,752 965,352 917,966 921,568 831,283 30.62%
PBT 391,510 375,008 384,966 368,312 331,428 314,068 276,035 26.15%
Tax -148,466 -143,200 -146,178 -131,518 -104,234 -97,264 -84,327 45.65%
NP 243,044 231,808 238,788 236,793 227,194 216,804 191,708 17.08%
-
NP to SH 243,044 231,808 238,788 236,793 227,194 216,804 191,708 17.08%
-
Tax Rate 37.92% 38.19% 37.97% 35.71% 31.45% 30.97% 30.55% -
Total Cost 999,340 1,048,344 803,964 728,558 690,772 704,764 639,575 34.54%
-
Net Worth 1,342,747 1,334,243 1,443,150 1,373,810 1,305,100 1,271,792 1,210,647 7.12%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 94,464 - 66,812 44,459 66,586 - 53,215 46.45%
Div Payout % 38.87% - 27.98% 18.78% 29.31% - 27.76% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 1,342,747 1,334,243 1,443,150 1,373,810 1,305,100 1,271,792 1,210,647 7.12%
NOSH 674,747 673,860 668,125 666,898 665,867 665,859 665,190 0.95%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 19.56% 18.11% 22.90% 24.53% 24.75% 23.53% 23.06% -
ROE 18.10% 17.37% 16.55% 17.24% 17.41% 17.05% 15.84% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 184.13 189.97 156.07 144.75 137.86 138.40 124.97 29.39%
EPS 36.02 34.40 35.74 35.51 34.12 32.56 28.82 15.98%
DPS 14.00 0.00 10.00 6.67 10.00 0.00 8.00 45.07%
NAPS 1.99 1.98 2.16 2.06 1.96 1.91 1.82 6.11%
Adjusted Per Share Value based on latest NOSH - 668,735
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 44.03 45.37 36.96 34.21 32.53 32.66 29.46 30.62%
EPS 8.61 8.22 8.46 8.39 8.05 7.68 6.79 17.10%
DPS 3.35 0.00 2.37 1.58 2.36 0.00 1.89 46.30%
NAPS 0.4759 0.4729 0.5115 0.4869 0.4625 0.4507 0.4291 7.12%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 2.95 2.85 3.00 3.17 2.45 2.23 2.03 -
P/RPS 1.60 1.50 1.92 2.19 1.78 1.61 1.62 -0.82%
P/EPS 8.19 8.28 8.39 8.93 7.18 6.85 7.04 10.58%
EY 12.21 12.07 11.91 11.20 13.93 14.60 14.20 -9.55%
DY 4.75 0.00 3.33 2.10 4.08 0.00 3.94 13.23%
P/NAPS 1.48 1.44 1.39 1.54 1.25 1.17 1.12 20.35%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 26/03/03 23/12/02 25/09/02 28/06/02 04/04/02 21/12/01 25/09/01 -
Price 2.53 2.75 2.85 3.12 3.05 2.25 2.04 -
P/RPS 1.37 1.45 1.83 2.16 2.21 1.63 1.63 -10.91%
P/EPS 7.02 7.99 7.97 8.79 8.94 6.91 7.08 -0.56%
EY 14.24 12.51 12.54 11.38 11.19 14.47 14.13 0.51%
DY 5.53 0.00 3.51 2.14 3.28 0.00 3.92 25.70%
P/NAPS 1.27 1.39 1.32 1.51 1.56 1.18 1.12 8.71%

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