[GAMUDA] QoQ Cumulative Quarter Result on 31-Oct-2004 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
21-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- -75.16%
YoY- 4.93%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 1,661,453 1,115,443 705,918 360,977 1,719,032 1,251,998 790,573 64.14%
PBT 412,662 332,790 213,042 110,682 434,089 324,169 210,511 56.69%
Tax -146,884 -129,312 -73,902 -40,662 -152,220 -108,658 -70,323 63.47%
NP 265,778 203,478 139,140 70,020 281,869 215,511 140,188 53.24%
-
NP to SH 265,778 203,478 139,140 70,020 281,869 215,511 140,188 53.24%
-
Tax Rate 35.59% 38.86% 34.69% 36.74% 35.07% 33.52% 33.41% -
Total Cost 1,395,675 911,965 566,778 290,957 1,437,163 1,036,487 650,385 66.44%
-
Net Worth 2,165,212 2,025,875 1,980,325 1,977,382 1,855,219 1,785,765 1,719,487 16.62%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 119,049 51,945 51,724 - 151,593 50,202 49,737 79.03%
Div Payout % 44.79% 25.53% 37.17% - 53.78% 23.29% 35.48% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 2,165,212 2,025,875 1,980,325 1,977,382 1,855,219 1,785,765 1,719,487 16.62%
NOSH 744,059 742,078 738,927 737,829 721,875 717,174 710,532 3.12%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 16.00% 18.24% 19.71% 19.40% 16.40% 17.21% 17.73% -
ROE 12.27% 10.04% 7.03% 3.54% 15.19% 12.07% 8.15% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 223.30 150.31 95.53 48.92 238.13 174.57 111.26 59.17%
EPS 35.72 27.42 18.83 9.49 39.04 30.05 19.73 48.59%
DPS 16.00 7.00 7.00 0.00 21.00 7.00 7.00 73.60%
NAPS 2.91 2.73 2.68 2.68 2.57 2.49 2.42 13.09%
Adjusted Per Share Value based on latest NOSH - 737,829
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 58.88 39.53 25.02 12.79 60.92 44.37 28.02 64.13%
EPS 9.42 7.21 4.93 2.48 9.99 7.64 4.97 53.21%
DPS 4.22 1.84 1.83 0.00 5.37 1.78 1.76 79.23%
NAPS 0.7674 0.718 0.7018 0.7008 0.6575 0.6329 0.6094 16.62%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 2.33 2.32 2.75 2.50 2.65 2.80 3.15 -
P/RPS 1.04 1.54 2.88 5.11 1.11 1.60 2.83 -48.72%
P/EPS 6.52 8.46 14.60 26.34 6.79 9.32 15.97 -44.99%
EY 15.33 11.82 6.85 3.80 14.73 10.73 6.26 81.78%
DY 6.87 3.02 2.55 0.00 7.92 2.50 2.22 112.50%
P/NAPS 0.80 0.85 1.03 0.93 1.03 1.12 1.30 -27.67%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 28/09/05 27/06/05 23/03/05 21/12/04 27/09/04 25/06/04 25/03/04 -
Price 2.25 2.12 2.33 2.62 2.43 2.75 3.10 -
P/RPS 1.01 1.41 2.44 5.36 1.02 1.58 2.79 -49.23%
P/EPS 6.30 7.73 12.37 27.61 6.22 9.15 15.71 -45.64%
EY 15.88 12.93 8.08 3.62 16.07 10.93 6.36 84.14%
DY 7.11 3.30 3.00 0.00 8.64 2.55 2.26 114.85%
P/NAPS 0.77 0.78 0.87 0.98 0.95 1.10 1.28 -28.76%

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