[GAMUDA] QoQ 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- -5.3%
YoY- 6.92%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 466,454 354,423 301,154 320,038 318,738 265,031 228,591 61.08%
PBT 105,782 104,465 102,003 93,752 108,732 110,520 87,197 13.78%
Tax -52,277 -37,719 -38,433 -35,800 -47,539 -46,522 -27,801 52.52%
NP 53,505 66,746 63,570 57,952 61,193 63,998 59,396 -6.74%
-
NP to SH 53,505 66,746 63,570 57,952 61,193 63,998 59,396 -6.74%
-
Tax Rate 49.42% 36.11% 37.68% 38.19% 43.72% 42.09% 31.88% -
Total Cost 412,949 287,677 237,584 262,086 257,545 201,033 169,195 81.57%
-
Net Worth 1,488,893 1,421,567 1,342,933 1,334,243 1,450,898 1,377,595 1,305,113 9.20%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 61,187 - 47,238 - 33,585 - 33,293 50.20%
Div Payout % 114.36% - 74.31% - 54.88% - 56.05% -
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 1,488,893 1,421,567 1,342,933 1,334,243 1,450,898 1,377,595 1,305,113 9.20%
NOSH 679,860 676,937 674,840 673,860 671,712 668,735 665,874 1.39%
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 11.47% 18.83% 21.11% 18.11% 19.20% 24.15% 25.98% -
ROE 3.59% 4.70% 4.73% 4.34% 4.22% 4.65% 4.55% -
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 68.61 52.36 44.63 47.49 47.45 39.63 34.33 58.86%
EPS 7.87 9.86 9.42 8.60 9.11 9.57 8.92 -8.03%
DPS 9.00 0.00 7.00 0.00 5.00 0.00 5.00 48.13%
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 16.53 12.56 10.67 11.34 11.30 9.39 8.10 61.09%
EPS 1.90 2.37 2.25 2.05 2.17 2.27 2.10 -6.47%
DPS 2.17 0.00 1.67 0.00 1.19 0.00 1.18 50.26%
NAPS 0.5277 0.5038 0.4759 0.4729 0.5142 0.4882 0.4625 9.21%
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 4.69 4.97 6.61 6.00 6.32 8.00 7.14 -24.49%
P/EPS 40.91 26.37 31.32 33.14 32.93 33.12 27.47 30.50%
EY 2.44 3.79 3.19 3.02 3.04 3.02 3.64 -23.46%
DY 2.80 0.00 2.37 0.00 1.67 0.00 2.04 23.57%
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 4.74 5.83 5.67 5.79 6.01 7.87 8.88 -34.27%
P/EPS 41.30 30.93 26.86 31.98 31.28 32.60 34.19 13.46%
EY 2.42 3.23 3.72 3.13 3.20 3.07 2.92 -11.79%
DY 2.77 0.00 2.77 0.00 1.75 0.00 1.64 41.96%
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