[GAMUDA] QoQ Quarter Result on 30-Apr-2004 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 2.54%
YoY- 12.85%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 344,941 360,977 467,034 461,425 413,018 377,555 466,454 -18.14%
PBT 102,360 110,682 109,920 113,658 104,247 106,265 105,782 -2.15%
Tax -33,240 -40,662 -43,562 -38,335 -30,791 -39,532 -52,277 -25.95%
NP 69,120 70,020 66,358 75,323 73,456 66,733 53,505 18.52%
-
NP to SH 69,120 70,020 66,358 75,323 73,456 66,733 53,505 18.52%
-
Tax Rate 32.47% 36.74% 39.63% 33.73% 29.54% 37.20% 49.42% -
Total Cost 275,821 290,957 400,676 386,102 339,562 310,822 412,949 -23.49%
-
Net Worth 1,985,440 1,977,382 1,897,922 1,819,149 1,754,822 1,628,312 1,488,893 21.04%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 51,858 - 102,988 - 50,759 - 61,187 -10.39%
Div Payout % 75.03% - 155.20% - 69.10% - 114.36% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 1,985,440 1,977,382 1,897,922 1,819,149 1,754,822 1,628,312 1,488,893 21.04%
NOSH 740,836 737,829 735,629 730,581 725,133 695,860 679,860 5.86%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 20.04% 19.40% 14.21% 16.32% 17.79% 17.68% 11.47% -
ROE 3.48% 3.54% 3.50% 4.14% 4.19% 4.10% 3.59% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 46.56 48.92 63.49 63.16 56.96 54.26 68.61 -22.68%
EPS 9.33 9.49 9.02 10.31 10.13 9.59 7.87 11.95%
DPS 7.00 0.00 14.00 0.00 7.00 0.00 9.00 -15.36%
NAPS 2.68 2.68 2.58 2.49 2.42 2.34 2.19 14.33%
Adjusted Per Share Value based on latest NOSH - 730,581
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 12.22 12.79 16.55 16.35 14.64 13.38 16.53 -18.16%
EPS 2.45 2.48 2.35 2.67 2.60 2.37 1.90 18.37%
DPS 1.84 0.00 3.65 0.00 1.80 0.00 2.17 -10.36%
NAPS 0.7036 0.7008 0.6726 0.6447 0.6219 0.5771 0.5277 21.03%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 2.75 2.50 2.65 2.80 3.15 3.80 3.22 -
P/RPS 5.91 5.11 4.17 4.43 5.53 7.00 4.69 16.58%
P/EPS 29.47 26.34 29.38 27.16 31.10 39.62 40.91 -19.56%
EY 3.39 3.80 3.40 3.68 3.22 2.52 2.44 24.38%
DY 2.55 0.00 5.28 0.00 2.22 0.00 2.80 -6.01%
P/NAPS 1.03 0.93 1.03 1.12 1.30 1.62 1.47 -21.02%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 23/03/05 21/12/04 27/09/04 25/06/04 25/03/04 18/12/03 26/09/03 -
Price 2.33 2.62 2.43 2.75 3.10 3.05 3.25 -
P/RPS 5.00 5.36 3.83 4.35 5.44 5.62 4.74 3.60%
P/EPS 24.97 27.61 26.94 26.67 30.60 31.80 41.30 -28.38%
EY 4.00 3.62 3.71 3.75 3.27 3.14 2.42 39.58%
DY 3.00 0.00 5.76 0.00 2.26 0.00 2.77 5.43%
P/NAPS 0.87 0.98 0.94 1.10 1.28 1.30 1.48 -29.71%

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