[GAMUDA] QoQ Annualized Quarter Result on 31-Oct-2003 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 10.41%
YoY- 15.15%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 1,719,032 1,669,330 1,581,146 1,510,220 1,442,069 1,300,820 1,242,384 24.19%
PBT 434,089 432,225 421,022 425,060 406,002 400,293 391,510 7.13%
Tax -152,220 -144,877 -140,646 -158,128 -164,229 -149,269 -148,466 1.68%
NP 281,869 287,348 280,376 266,932 241,773 251,024 243,044 10.39%
-
NP to SH 281,869 287,348 280,376 266,932 241,773 251,024 243,044 10.39%
-
Tax Rate 35.07% 33.52% 33.41% 37.20% 40.45% 37.29% 37.92% -
Total Cost 1,437,163 1,381,982 1,300,770 1,243,288 1,200,296 1,049,796 999,340 27.43%
-
Net Worth 1,855,219 1,785,765 1,719,487 1,628,312 1,481,485 1,418,087 1,342,747 24.07%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 151,593 66,936 99,474 - 108,236 63,026 94,464 37.10%
Div Payout % 53.78% 23.29% 35.48% - 44.77% 25.11% 38.87% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 1,855,219 1,785,765 1,719,487 1,628,312 1,481,485 1,418,087 1,342,747 24.07%
NOSH 721,875 717,174 710,532 695,860 676,477 675,279 674,747 4.60%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 16.40% 17.21% 17.73% 17.68% 16.77% 19.30% 19.56% -
ROE 15.19% 16.09% 16.31% 16.39% 16.32% 17.70% 18.10% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 238.13 232.76 222.53 217.03 213.17 192.63 184.13 18.72%
EPS 39.04 40.07 39.46 38.36 35.74 37.17 36.02 5.51%
DPS 21.00 9.33 14.00 0.00 16.00 9.33 14.00 31.06%
NAPS 2.57 2.49 2.42 2.34 2.19 2.10 1.99 18.60%
Adjusted Per Share Value based on latest NOSH - 695,860
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 60.92 59.16 56.04 53.52 51.11 46.10 44.03 24.19%
EPS 9.99 10.18 9.94 9.46 8.57 8.90 8.61 10.42%
DPS 5.37 2.37 3.53 0.00 3.84 2.23 3.35 37.00%
NAPS 0.6575 0.6329 0.6094 0.5771 0.525 0.5026 0.4759 24.07%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 2.65 2.80 3.15 3.80 3.22 2.60 2.95 -
P/RPS 1.11 1.20 1.42 1.75 1.51 1.35 1.60 -21.65%
P/EPS 6.79 6.99 7.98 9.91 9.01 6.99 8.19 -11.75%
EY 14.73 14.31 12.53 10.09 11.10 14.30 12.21 13.33%
DY 7.92 3.33 4.44 0.00 4.97 3.59 4.75 40.65%
P/NAPS 1.03 1.12 1.30 1.62 1.47 1.24 1.48 -21.48%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 27/09/04 25/06/04 25/03/04 18/12/03 26/09/03 27/06/03 26/03/03 -
Price 2.43 2.75 3.10 3.05 3.25 3.05 2.53 -
P/RPS 1.02 1.18 1.39 1.41 1.52 1.58 1.37 -17.86%
P/EPS 6.22 6.86 7.86 7.95 9.09 8.20 7.02 -7.75%
EY 16.07 14.57 12.73 12.58 11.00 12.19 14.24 8.40%
DY 8.64 3.39 4.52 0.00 4.92 3.06 5.53 34.68%
P/NAPS 0.95 1.10 1.28 1.30 1.48 1.45 1.27 -17.61%

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