[GAMUDA] QoQ TTM Result on 30-Apr-2003 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 6.77%
YoY- 21.86%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 1,611,450 1,499,586 1,442,069 1,294,353 1,204,961 1,132,398 1,042,752 33.56%
PBT 420,759 418,515 406,002 390,641 379,699 350,851 321,863 19.49%
Tax -160,319 -167,961 -164,229 -154,139 -158,183 -143,619 -128,284 15.97%
NP 260,440 250,554 241,773 236,502 221,516 207,232 193,579 21.80%
-
NP to SH 260,440 250,554 241,773 236,502 221,516 207,232 193,579 21.80%
-
Tax Rate 38.10% 40.13% 40.45% 39.46% 41.66% 40.93% 39.86% -
Total Cost 1,351,010 1,249,032 1,200,296 1,057,851 983,445 925,166 849,173 36.16%
-
Net Worth 1,754,822 1,628,312 1,488,893 1,421,567 1,342,933 1,334,243 1,343,424 19.43%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 111,946 108,426 108,426 80,824 80,824 66,879 66,879 40.84%
Div Payout % 42.98% 43.27% 44.85% 34.17% 36.49% 32.27% 34.55% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 1,754,822 1,628,312 1,488,893 1,421,567 1,342,933 1,334,243 1,343,424 19.43%
NOSH 725,133 695,860 679,860 676,937 674,840 673,860 671,712 5.21%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 16.16% 16.71% 16.77% 18.27% 18.38% 18.30% 18.56% -
ROE 14.84% 15.39% 16.24% 16.64% 16.49% 15.53% 14.41% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 222.23 215.50 212.11 191.21 178.55 168.05 155.24 26.93%
EPS 35.92 36.01 35.56 34.94 32.82 30.75 28.82 15.76%
DPS 15.44 15.58 16.00 12.00 12.00 10.00 10.00 33.48%
NAPS 2.42 2.34 2.19 2.10 1.99 1.98 2.00 13.51%
Adjusted Per Share Value based on latest NOSH - 676,937
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 56.66 52.73 50.71 45.51 42.37 39.82 36.67 33.54%
EPS 9.16 8.81 8.50 8.32 7.79 7.29 6.81 21.78%
DPS 3.94 3.81 3.81 2.84 2.84 2.35 2.35 40.99%
NAPS 0.617 0.5726 0.5235 0.4999 0.4722 0.4692 0.4724 19.42%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 3.15 3.80 3.22 2.60 2.95 2.85 3.00 -
P/RPS 1.42 1.76 1.52 1.36 1.65 1.70 1.93 -18.45%
P/EPS 8.77 10.55 9.05 7.44 8.99 9.27 10.41 -10.77%
EY 11.40 9.48 11.04 13.44 11.13 10.79 9.61 12.02%
DY 4.90 4.10 4.97 4.62 4.07 3.51 3.33 29.27%
P/NAPS 1.30 1.62 1.47 1.24 1.48 1.44 1.50 -9.07%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 25/03/04 18/12/03 26/09/03 27/06/03 26/03/03 23/12/02 25/09/02 -
Price 3.10 3.05 3.25 3.05 2.53 2.75 2.85 -
P/RPS 1.39 1.42 1.53 1.60 1.42 1.64 1.84 -17.01%
P/EPS 8.63 8.47 9.14 8.73 7.71 8.94 9.89 -8.66%
EY 11.59 11.81 10.94 11.45 12.97 11.18 10.11 9.50%
DY 4.98 5.11 4.92 3.93 4.74 3.64 3.51 26.18%
P/NAPS 1.28 1.30 1.48 1.45 1.27 1.39 1.43 -7.10%

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