[GAMUDA] QoQ Cumulative Quarter Result on 31-Oct-2001 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
21-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Oct-2001 [#1]
Profit Trend
QoQ- -71.73%
YoY- 15.0%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 1,042,752 724,014 458,983 230,392 831,283 590,426 404,677 88.27%
PBT 384,966 276,234 165,714 78,517 276,035 203,814 132,623 103.88%
Tax -146,178 -98,639 -52,117 -24,316 -84,327 -60,843 -37,873 146.66%
NP 238,788 177,595 113,597 54,201 191,708 142,971 94,750 85.50%
-
NP to SH 238,788 177,595 113,597 54,201 191,708 142,971 94,750 85.50%
-
Tax Rate 37.97% 35.71% 31.45% 30.97% 30.55% 29.85% 28.56% -
Total Cost 803,964 546,419 345,386 176,191 639,575 447,455 309,927 89.12%
-
Net Worth 1,443,150 1,373,810 1,305,100 1,271,792 1,210,647 1,184,217 1,157,759 15.86%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 66,812 33,344 33,293 - 53,215 26,611 - -
Div Payout % 27.98% 18.78% 29.31% - 27.76% 18.61% - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 1,443,150 1,373,810 1,305,100 1,271,792 1,210,647 1,184,217 1,157,759 15.86%
NOSH 668,125 666,898 665,867 665,859 665,190 665,290 665,379 0.27%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 22.90% 24.53% 24.75% 23.53% 23.06% 24.21% 23.41% -
ROE 16.55% 12.93% 8.70% 4.26% 15.84% 12.07% 8.18% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 156.07 108.56 68.93 34.60 124.97 88.75 60.82 87.75%
EPS 35.74 26.63 17.06 8.14 28.82 21.49 14.24 84.99%
DPS 10.00 5.00 5.00 0.00 8.00 4.00 0.00 -
NAPS 2.16 2.06 1.96 1.91 1.82 1.78 1.74 15.55%
Adjusted Per Share Value based on latest NOSH - 665,859
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 36.67 25.46 16.14 8.10 29.23 20.76 14.23 88.28%
EPS 8.40 6.24 3.99 1.91 6.74 5.03 3.33 85.62%
DPS 2.35 1.17 1.17 0.00 1.87 0.94 0.00 -
NAPS 0.5075 0.4831 0.4589 0.4472 0.4257 0.4164 0.4071 15.87%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 3.00 3.17 2.45 2.23 2.03 1.85 2.00 -
P/RPS 1.92 2.92 3.55 6.44 1.62 2.08 3.29 -30.23%
P/EPS 8.39 11.90 14.36 27.40 7.04 8.61 14.04 -29.12%
EY 11.91 8.40 6.96 3.65 14.20 11.62 7.12 41.04%
DY 3.33 1.58 2.04 0.00 3.94 2.16 0.00 -
P/NAPS 1.39 1.54 1.25 1.17 1.12 1.04 1.15 13.50%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 25/09/02 28/06/02 04/04/02 21/12/01 25/09/01 21/06/01 21/03/01 -
Price 2.85 3.12 3.05 2.25 2.04 1.90 1.85 -
P/RPS 1.83 2.87 4.42 6.50 1.63 2.14 3.04 -28.77%
P/EPS 7.97 11.72 17.88 27.64 7.08 8.84 12.99 -27.85%
EY 12.54 8.54 5.59 3.62 14.13 11.31 7.70 38.54%
DY 3.51 1.60 1.64 0.00 3.92 2.11 0.00 -
P/NAPS 1.32 1.51 1.56 1.18 1.12 1.07 1.06 15.79%

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