[GAMUDA] QoQ Cumulative Quarter Result on 31-Jul-2004 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 30.79%
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 1,115,443 705,918 360,977 1,719,032 1,251,998 790,573 377,555 106.03%
PBT 332,790 213,042 110,682 434,089 324,169 210,511 106,265 114.20%
Tax -129,312 -73,902 -40,662 -152,220 -108,658 -70,323 -39,532 120.51%
NP 203,478 139,140 70,020 281,869 215,511 140,188 66,733 110.41%
-
NP to SH 203,478 139,140 70,020 281,869 215,511 140,188 66,733 110.41%
-
Tax Rate 38.86% 34.69% 36.74% 35.07% 33.52% 33.41% 37.20% -
Total Cost 911,965 566,778 290,957 1,437,163 1,036,487 650,385 310,822 105.08%
-
Net Worth 2,025,875 1,980,325 1,977,382 1,855,219 1,785,765 1,719,487 1,628,312 15.69%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 51,945 51,724 - 151,593 50,202 49,737 - -
Div Payout % 25.53% 37.17% - 53.78% 23.29% 35.48% - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 2,025,875 1,980,325 1,977,382 1,855,219 1,785,765 1,719,487 1,628,312 15.69%
NOSH 742,078 738,927 737,829 721,875 717,174 710,532 695,860 4.38%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 18.24% 19.71% 19.40% 16.40% 17.21% 17.73% 17.68% -
ROE 10.04% 7.03% 3.54% 15.19% 12.07% 8.15% 4.10% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 150.31 95.53 48.92 238.13 174.57 111.26 54.26 97.36%
EPS 27.42 18.83 9.49 39.04 30.05 19.73 9.59 101.57%
DPS 7.00 7.00 0.00 21.00 7.00 7.00 0.00 -
NAPS 2.73 2.68 2.68 2.57 2.49 2.42 2.34 10.83%
Adjusted Per Share Value based on latest NOSH - 735,629
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 40.23 25.46 13.02 62.00 45.15 28.51 13.62 106.00%
EPS 7.34 5.02 2.53 10.17 7.77 5.06 2.41 110.25%
DPS 1.87 1.87 0.00 5.47 1.81 1.79 0.00 -
NAPS 0.7307 0.7142 0.7132 0.6691 0.6441 0.6202 0.5873 15.69%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 2.32 2.75 2.50 2.65 2.80 3.15 3.80 -
P/RPS 1.54 2.88 5.11 1.11 1.60 2.83 7.00 -63.59%
P/EPS 8.46 14.60 26.34 6.79 9.32 15.97 39.62 -64.30%
EY 11.82 6.85 3.80 14.73 10.73 6.26 2.52 180.47%
DY 3.02 2.55 0.00 7.92 2.50 2.22 0.00 -
P/NAPS 0.85 1.03 0.93 1.03 1.12 1.30 1.62 -34.97%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 27/06/05 23/03/05 21/12/04 27/09/04 25/06/04 25/03/04 18/12/03 -
Price 2.12 2.33 2.62 2.43 2.75 3.10 3.05 -
P/RPS 1.41 2.44 5.36 1.02 1.58 2.79 5.62 -60.25%
P/EPS 7.73 12.37 27.61 6.22 9.15 15.71 31.80 -61.08%
EY 12.93 8.08 3.62 16.07 10.93 6.36 3.14 157.13%
DY 3.30 3.00 0.00 8.64 2.55 2.26 0.00 -
P/NAPS 0.78 0.87 0.98 0.95 1.10 1.28 1.30 -28.88%

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