[GAMUDA] QoQ Annualized Quarter Result on 31-Jan-2002 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
04-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jan-2002 [#2]
Profit Trend
QoQ- 4.79%
YoY- 19.89%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 1,280,152 1,042,752 965,352 917,966 921,568 831,283 787,234 38.16%
PBT 375,008 384,966 368,312 331,428 314,068 276,035 271,752 23.87%
Tax -143,200 -146,178 -131,518 -104,234 -97,264 -84,327 -81,124 45.90%
NP 231,808 238,788 236,793 227,194 216,804 191,708 190,628 13.88%
-
NP to SH 231,808 238,788 236,793 227,194 216,804 191,708 190,628 13.88%
-
Tax Rate 38.19% 37.97% 35.71% 31.45% 30.97% 30.55% 29.85% -
Total Cost 1,048,344 803,964 728,558 690,772 704,764 639,575 596,606 45.46%
-
Net Worth 1,334,243 1,443,150 1,373,810 1,305,100 1,271,792 1,210,647 1,184,217 8.25%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - 66,812 44,459 66,586 - 53,215 35,482 -
Div Payout % - 27.98% 18.78% 29.31% - 27.76% 18.61% -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 1,334,243 1,443,150 1,373,810 1,305,100 1,271,792 1,210,647 1,184,217 8.25%
NOSH 673,860 668,125 666,898 665,867 665,859 665,190 665,290 0.85%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 18.11% 22.90% 24.53% 24.75% 23.53% 23.06% 24.21% -
ROE 17.37% 16.55% 17.24% 17.41% 17.05% 15.84% 16.10% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 189.97 156.07 144.75 137.86 138.40 124.97 118.33 36.98%
EPS 34.40 35.74 35.51 34.12 32.56 28.82 28.65 12.93%
DPS 0.00 10.00 6.67 10.00 0.00 8.00 5.33 -
NAPS 1.98 2.16 2.06 1.96 1.91 1.82 1.78 7.33%
Adjusted Per Share Value based on latest NOSH - 665,874
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 45.37 36.96 34.21 32.53 32.66 29.46 27.90 38.16%
EPS 8.22 8.46 8.39 8.05 7.68 6.79 6.76 13.88%
DPS 0.00 2.37 1.58 2.36 0.00 1.89 1.26 -
NAPS 0.4729 0.5115 0.4869 0.4625 0.4507 0.4291 0.4197 8.25%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 2.85 3.00 3.17 2.45 2.23 2.03 1.85 -
P/RPS 1.50 1.92 2.19 1.78 1.61 1.62 1.56 -2.57%
P/EPS 8.28 8.39 8.93 7.18 6.85 7.04 6.46 17.94%
EY 12.07 11.91 11.20 13.93 14.60 14.20 15.49 -15.28%
DY 0.00 3.33 2.10 4.08 0.00 3.94 2.88 -
P/NAPS 1.44 1.39 1.54 1.25 1.17 1.12 1.04 24.15%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 23/12/02 25/09/02 28/06/02 04/04/02 21/12/01 25/09/01 21/06/01 -
Price 2.75 2.85 3.12 3.05 2.25 2.04 1.90 -
P/RPS 1.45 1.83 2.16 2.21 1.63 1.63 1.61 -6.72%
P/EPS 7.99 7.97 8.79 8.94 6.91 7.08 6.63 13.20%
EY 12.51 12.54 11.38 11.19 14.47 14.13 15.08 -11.68%
DY 0.00 3.51 2.14 3.28 0.00 3.92 2.81 -
P/NAPS 1.39 1.32 1.51 1.56 1.18 1.12 1.07 19.00%

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