[GAMUDA] QoQ Cumulative Quarter Result on 31-Oct-2002 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
23-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- -75.73%
YoY- 6.92%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 1,442,069 975,615 621,192 320,038 1,042,752 724,014 458,983 114.96%
PBT 406,002 300,220 195,755 93,752 384,966 276,234 165,714 82.03%
Tax -164,229 -111,952 -74,233 -35,800 -146,178 -98,639 -52,117 115.39%
NP 241,773 188,268 121,522 57,952 238,788 177,595 113,597 65.68%
-
NP to SH 241,773 188,268 121,522 57,952 238,788 177,595 113,597 65.68%
-
Tax Rate 40.45% 37.29% 37.92% 38.19% 37.97% 35.71% 31.45% -
Total Cost 1,200,296 787,347 499,670 262,086 803,964 546,419 345,386 129.95%
-
Net Worth 1,481,485 1,418,087 1,342,747 1,334,243 1,443,150 1,373,810 1,305,100 8.84%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 108,236 47,269 47,232 - 66,812 33,344 33,293 119.92%
Div Payout % 44.77% 25.11% 38.87% - 27.98% 18.78% 29.31% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 1,481,485 1,418,087 1,342,747 1,334,243 1,443,150 1,373,810 1,305,100 8.84%
NOSH 676,477 675,279 674,747 673,860 668,125 666,898 665,867 1.06%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 16.77% 19.30% 19.56% 18.11% 22.90% 24.53% 24.75% -
ROE 16.32% 13.28% 9.05% 4.34% 16.55% 12.93% 8.70% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 213.17 144.48 92.06 47.49 156.07 108.56 68.93 112.70%
EPS 35.74 27.88 18.01 8.60 35.74 26.63 17.06 63.94%
DPS 16.00 7.00 7.00 0.00 10.00 5.00 5.00 117.61%
NAPS 2.19 2.10 1.99 1.98 2.16 2.06 1.96 7.69%
Adjusted Per Share Value based on latest NOSH - 673,860
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 50.71 34.31 21.84 11.25 36.67 25.46 16.14 114.96%
EPS 8.50 6.62 4.27 2.04 8.40 6.24 3.99 65.79%
DPS 3.81 1.66 1.66 0.00 2.35 1.17 1.17 120.17%
NAPS 0.5209 0.4986 0.4722 0.4692 0.5075 0.4831 0.4589 8.84%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 3.22 2.60 2.95 2.85 3.00 3.17 2.45 -
P/RPS 1.51 1.80 3.20 6.00 1.92 2.92 3.55 -43.52%
P/EPS 9.01 9.33 16.38 33.14 8.39 11.90 14.36 -26.77%
EY 11.10 10.72 6.11 3.02 11.91 8.40 6.96 36.61%
DY 4.97 2.69 2.37 0.00 3.33 1.58 2.04 81.35%
P/NAPS 1.47 1.24 1.48 1.44 1.39 1.54 1.25 11.44%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 26/09/03 27/06/03 26/03/03 23/12/02 25/09/02 28/06/02 04/04/02 -
Price 3.25 3.05 2.53 2.75 2.85 3.12 3.05 -
P/RPS 1.52 2.11 2.75 5.79 1.83 2.87 4.42 -51.01%
P/EPS 9.09 10.94 14.05 31.98 7.97 11.72 17.88 -36.38%
EY 11.00 9.14 7.12 3.13 12.54 8.54 5.59 57.22%
DY 4.92 2.30 2.77 0.00 3.51 1.60 1.64 108.42%
P/NAPS 1.48 1.45 1.27 1.39 1.32 1.51 1.56 -3.45%

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