[GAMUDA] QoQ Cumulative Quarter Result on 30-Apr-2004 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 53.73%
YoY- 14.47%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 705,918 360,977 1,719,032 1,251,998 790,573 377,555 1,442,069 -37.75%
PBT 213,042 110,682 434,089 324,169 210,511 106,265 406,002 -34.81%
Tax -73,902 -40,662 -152,220 -108,658 -70,323 -39,532 -164,229 -41.13%
NP 139,140 70,020 281,869 215,511 140,188 66,733 241,773 -30.69%
-
NP to SH 139,140 70,020 281,869 215,511 140,188 66,733 241,773 -30.69%
-
Tax Rate 34.69% 36.74% 35.07% 33.52% 33.41% 37.20% 40.45% -
Total Cost 566,778 290,957 1,437,163 1,036,487 650,385 310,822 1,200,296 -39.22%
-
Net Worth 1,980,325 1,977,382 1,855,219 1,785,765 1,719,487 1,628,312 1,481,485 21.23%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 51,724 - 151,593 50,202 49,737 - 108,236 -38.73%
Div Payout % 37.17% - 53.78% 23.29% 35.48% - 44.77% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 1,980,325 1,977,382 1,855,219 1,785,765 1,719,487 1,628,312 1,481,485 21.23%
NOSH 738,927 737,829 721,875 717,174 710,532 695,860 676,477 6.03%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 19.71% 19.40% 16.40% 17.21% 17.73% 17.68% 16.77% -
ROE 7.03% 3.54% 15.19% 12.07% 8.15% 4.10% 16.32% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 95.53 48.92 238.13 174.57 111.26 54.26 213.17 -41.29%
EPS 18.83 9.49 39.04 30.05 19.73 9.59 35.74 -34.64%
DPS 7.00 0.00 21.00 7.00 7.00 0.00 16.00 -42.22%
NAPS 2.68 2.68 2.57 2.49 2.42 2.34 2.19 14.33%
Adjusted Per Share Value based on latest NOSH - 730,581
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 25.46 13.02 62.00 45.15 28.51 13.62 52.01 -37.75%
EPS 5.02 2.53 10.17 7.77 5.06 2.41 8.72 -30.68%
DPS 1.87 0.00 5.47 1.81 1.79 0.00 3.90 -38.60%
NAPS 0.7142 0.7132 0.6691 0.6441 0.6202 0.5873 0.5343 21.23%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 2.75 2.50 2.65 2.80 3.15 3.80 3.22 -
P/RPS 2.88 5.11 1.11 1.60 2.83 7.00 1.51 53.49%
P/EPS 14.60 26.34 6.79 9.32 15.97 39.62 9.01 37.75%
EY 6.85 3.80 14.73 10.73 6.26 2.52 11.10 -27.40%
DY 2.55 0.00 7.92 2.50 2.22 0.00 4.97 -35.78%
P/NAPS 1.03 0.93 1.03 1.12 1.30 1.62 1.47 -21.02%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 23/03/05 21/12/04 27/09/04 25/06/04 25/03/04 18/12/03 26/09/03 -
Price 2.33 2.62 2.43 2.75 3.10 3.05 3.25 -
P/RPS 2.44 5.36 1.02 1.58 2.79 5.62 1.52 36.90%
P/EPS 12.37 27.61 6.22 9.15 15.71 31.80 9.09 22.68%
EY 8.08 3.62 16.07 10.93 6.36 3.14 11.00 -18.51%
DY 3.00 0.00 8.64 2.55 2.26 0.00 4.92 -27.98%
P/NAPS 0.87 0.98 0.95 1.10 1.28 1.30 1.48 -29.71%

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