[GAMUDA] QoQ Annualized Quarter Result on 31-Jan-2003 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- 4.85%
YoY- 6.98%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 1,510,220 1,442,069 1,300,820 1,242,384 1,280,152 1,042,752 965,352 34.65%
PBT 425,060 406,002 400,293 391,510 375,008 384,966 368,312 9.99%
Tax -158,128 -164,229 -149,269 -148,466 -143,200 -146,178 -131,518 13.03%
NP 266,932 241,773 251,024 243,044 231,808 238,788 236,793 8.29%
-
NP to SH 266,932 241,773 251,024 243,044 231,808 238,788 236,793 8.29%
-
Tax Rate 37.20% 40.45% 37.29% 37.92% 38.19% 37.97% 35.71% -
Total Cost 1,243,288 1,200,296 1,049,796 999,340 1,048,344 803,964 728,558 42.66%
-
Net Worth 1,628,312 1,481,485 1,418,087 1,342,747 1,334,243 1,443,150 1,373,810 11.96%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - 108,236 63,026 94,464 - 66,812 44,459 -
Div Payout % - 44.77% 25.11% 38.87% - 27.98% 18.78% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 1,628,312 1,481,485 1,418,087 1,342,747 1,334,243 1,443,150 1,373,810 11.96%
NOSH 695,860 676,477 675,279 674,747 673,860 668,125 666,898 2.86%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 17.68% 16.77% 19.30% 19.56% 18.11% 22.90% 24.53% -
ROE 16.39% 16.32% 17.70% 18.10% 17.37% 16.55% 17.24% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 217.03 213.17 192.63 184.13 189.97 156.07 144.75 30.90%
EPS 38.36 35.74 37.17 36.02 34.40 35.74 35.51 5.26%
DPS 0.00 16.00 9.33 14.00 0.00 10.00 6.67 -
NAPS 2.34 2.19 2.10 1.99 1.98 2.16 2.06 8.84%
Adjusted Per Share Value based on latest NOSH - 674,840
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 53.52 51.11 46.10 44.03 45.37 36.96 34.21 34.65%
EPS 9.46 8.57 8.90 8.61 8.22 8.46 8.39 8.30%
DPS 0.00 3.84 2.23 3.35 0.00 2.37 1.58 -
NAPS 0.5771 0.525 0.5026 0.4759 0.4729 0.5115 0.4869 11.96%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 3.80 3.22 2.60 2.95 2.85 3.00 3.17 -
P/RPS 1.75 1.51 1.35 1.60 1.50 1.92 2.19 -13.85%
P/EPS 9.91 9.01 6.99 8.19 8.28 8.39 8.93 7.16%
EY 10.09 11.10 14.30 12.21 12.07 11.91 11.20 -6.70%
DY 0.00 4.97 3.59 4.75 0.00 3.33 2.10 -
P/NAPS 1.62 1.47 1.24 1.48 1.44 1.39 1.54 3.42%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 18/12/03 26/09/03 27/06/03 26/03/03 23/12/02 25/09/02 28/06/02 -
Price 3.05 3.25 3.05 2.53 2.75 2.85 3.12 -
P/RPS 1.41 1.52 1.58 1.37 1.45 1.83 2.16 -24.69%
P/EPS 7.95 9.09 8.20 7.02 7.99 7.97 8.79 -6.45%
EY 12.58 11.00 12.19 14.24 12.51 12.54 11.38 6.89%
DY 0.00 4.92 3.06 5.53 0.00 3.51 2.14 -
P/NAPS 1.30 1.48 1.45 1.27 1.39 1.32 1.51 -9.47%

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