[GAMUDA] QoQ Cumulative Quarter Result on 31-Jul-2003 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 28.42%
YoY- 1.25%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 1,251,998 790,573 377,555 1,442,069 975,615 621,192 320,038 148.48%
PBT 324,169 210,511 106,265 406,002 300,220 195,755 93,752 128.83%
Tax -108,658 -70,323 -39,532 -164,229 -111,952 -74,233 -35,800 109.77%
NP 215,511 140,188 66,733 241,773 188,268 121,522 57,952 140.22%
-
NP to SH 215,511 140,188 66,733 241,773 188,268 121,522 57,952 140.22%
-
Tax Rate 33.52% 33.41% 37.20% 40.45% 37.29% 37.92% 38.19% -
Total Cost 1,036,487 650,385 310,822 1,200,296 787,347 499,670 262,086 150.29%
-
Net Worth 1,785,765 1,719,487 1,628,312 1,481,485 1,418,087 1,342,747 1,334,243 21.47%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 50,202 49,737 - 108,236 47,269 47,232 - -
Div Payout % 23.29% 35.48% - 44.77% 25.11% 38.87% - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 1,785,765 1,719,487 1,628,312 1,481,485 1,418,087 1,342,747 1,334,243 21.47%
NOSH 717,174 710,532 695,860 676,477 675,279 674,747 673,860 4.24%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 17.21% 17.73% 17.68% 16.77% 19.30% 19.56% 18.11% -
ROE 12.07% 8.15% 4.10% 16.32% 13.28% 9.05% 4.34% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 174.57 111.26 54.26 213.17 144.48 92.06 47.49 138.37%
EPS 30.05 19.73 9.59 35.74 27.88 18.01 8.60 130.44%
DPS 7.00 7.00 0.00 16.00 7.00 7.00 0.00 -
NAPS 2.49 2.42 2.34 2.19 2.10 1.99 1.98 16.52%
Adjusted Per Share Value based on latest NOSH - 679,860
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 44.02 27.80 13.28 50.71 34.31 21.84 11.25 148.51%
EPS 7.58 4.93 2.35 8.50 6.62 4.27 2.04 140.08%
DPS 1.77 1.75 0.00 3.81 1.66 1.66 0.00 -
NAPS 0.6279 0.6046 0.5726 0.5209 0.4986 0.4722 0.4692 21.45%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 2.80 3.15 3.80 3.22 2.60 2.95 2.85 -
P/RPS 1.60 2.83 7.00 1.51 1.80 3.20 6.00 -58.60%
P/EPS 9.32 15.97 39.62 9.01 9.33 16.38 33.14 -57.10%
EY 10.73 6.26 2.52 11.10 10.72 6.11 3.02 133.02%
DY 2.50 2.22 0.00 4.97 2.69 2.37 0.00 -
P/NAPS 1.12 1.30 1.62 1.47 1.24 1.48 1.44 -15.43%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 25/06/04 25/03/04 18/12/03 26/09/03 27/06/03 26/03/03 23/12/02 -
Price 2.75 3.10 3.05 3.25 3.05 2.53 2.75 -
P/RPS 1.58 2.79 5.62 1.52 2.11 2.75 5.79 -57.96%
P/EPS 9.15 15.71 31.80 9.09 10.94 14.05 31.98 -56.61%
EY 10.93 6.36 3.14 11.00 9.14 7.12 3.13 130.34%
DY 2.55 2.26 0.00 4.92 2.30 2.77 0.00 -
P/NAPS 1.10 1.28 1.30 1.48 1.45 1.27 1.39 -14.45%

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