[GAMUDA] QoQ Cumulative 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- 109.69%
YoY- 6.98%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 377,555 1,442,069 975,615 621,192 320,038 1,042,752 724,014 -35.13%
PBT 106,265 406,002 300,220 195,755 93,752 384,966 276,234 -47.01%
Tax -39,532 -164,229 -111,952 -74,233 -35,800 -146,178 -98,639 -45.55%
NP 66,733 241,773 188,268 121,522 57,952 238,788 177,595 -47.83%
-
NP to SH 66,733 241,773 188,268 121,522 57,952 238,788 177,595 -47.83%
-
Tax Rate 37.20% 40.45% 37.29% 37.92% 38.19% 37.97% 35.71% -
Total Cost 310,822 1,200,296 787,347 499,670 262,086 803,964 546,419 -31.27%
-
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 47,269 47,232 - 66,812 33,344 -
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 4.10% 16.32% 13.28% 9.05% 4.34% 16.55% 12.93% -
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 54.26 213.17 144.48 92.06 47.49 156.07 108.56 -36.93%
EPS 9.59 35.74 27.88 18.01 8.60 35.74 26.63 -49.28%
DPS 0.00 16.00 7.00 7.00 0.00 10.00 5.00 -
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 13.62 52.01 35.19 22.40 11.54 37.61 26.11 -35.12%
EPS 2.41 8.72 6.79 4.38 2.09 8.61 6.41 -47.81%
DPS 0.00 3.90 1.70 1.70 0.00 2.41 1.20 -
NAPS 0.5873 0.5343 0.5115 0.4843 0.4812 0.5205 0.4955 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 7.00 1.51 1.80 3.20 6.00 1.92 2.92 78.83%
P/EPS 39.62 9.01 9.33 16.38 33.14 8.39 11.90 122.48%
EY 2.52 11.10 10.72 6.11 3.02 11.91 8.40 -55.08%
DY 0.00 4.97 2.69 2.37 0.00 3.33 1.58 -
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 5.62 1.52 2.11 2.75 5.79 1.83 2.87 56.32%
P/EPS 31.80 9.09 10.94 14.05 31.98 7.97 11.72 94.18%
EY 3.14 11.00 9.14 7.12 3.13 12.54 8.54 -48.58%
DY 0.00 4.92 2.30 2.77 0.00 3.51 1.60 -
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