[GAMUDA] QoQ TTM Result on 31-Jul-2001 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2001
Quarter
31-Jul-2001 [#4]
Profit Trend
QoQ- 5.69%
YoY- 65.83%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 964,871 885,590 875,444 831,283 771,766 764,315 718,231 21.81%
PBT 303,662 281,331 275,085 276,035 260,159 244,226 227,492 21.29%
Tax -109,581 -90,788 -86,209 -84,327 -78,767 -69,482 -64,758 42.13%
NP 194,081 190,543 188,876 191,708 181,392 174,744 162,734 12.49%
-
NP to SH 194,081 190,543 188,876 191,708 181,392 174,744 162,734 12.49%
-
Tax Rate 36.09% 32.27% 31.34% 30.55% 30.28% 28.45% 28.47% -
Total Cost 770,790 695,047 686,568 639,575 590,374 589,571 555,497 24.47%
-
Net Worth 1,337,471 665,874 665,859 1,210,088 1,183,933 1,157,221 1,081,442 15.26%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div 59,889 59,889 53,198 53,198 52,505 52,505 38,353 34.70%
Div Payout % 30.86% 31.43% 28.17% 27.75% 28.95% 30.05% 23.57% -
Equity
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 1,337,471 665,874 665,859 1,210,088 1,183,933 1,157,221 1,081,442 15.26%
NOSH 668,735 665,874 665,859 664,884 665,131 665,069 647,570 2.17%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 20.11% 21.52% 21.57% 23.06% 23.50% 22.86% 22.66% -
ROE 14.51% 28.62% 28.37% 15.84% 15.32% 15.10% 15.05% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 144.28 133.00 131.48 125.03 116.03 114.92 110.91 19.22%
EPS 29.02 28.62 28.37 28.83 27.27 26.27 25.13 10.09%
DPS 9.00 9.00 8.00 8.00 7.89 7.89 5.92 32.31%
NAPS 2.00 1.00 1.00 1.82 1.78 1.74 1.67 12.81%
Adjusted Per Share Value based on latest NOSH - 664,884
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 34.20 31.39 31.03 29.46 27.35 27.09 25.45 21.84%
EPS 6.88 6.75 6.69 6.79 6.43 6.19 5.77 12.48%
DPS 2.12 2.12 1.89 1.89 1.86 1.86 1.36 34.55%
NAPS 0.474 0.236 0.236 0.4289 0.4196 0.4101 0.3833 15.25%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 -
Price 3.17 2.45 2.23 2.03 1.85 2.00 2.18 -
P/RPS 2.20 1.84 1.70 1.62 1.59 1.74 1.97 7.66%
P/EPS 10.92 8.56 7.86 7.04 6.78 7.61 8.67 16.67%
EY 9.16 11.68 12.72 14.20 14.74 13.14 11.53 -14.25%
DY 2.84 3.67 3.59 3.94 4.27 3.95 2.72 2.92%
P/NAPS 1.59 2.45 2.23 1.12 1.04 1.15 1.31 13.82%
Price Multiplier on Announcement Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 28/06/02 04/04/02 21/12/01 25/09/01 21/06/01 21/03/01 20/12/00 -
Price 3.12 3.05 2.25 2.04 1.90 1.85 1.84 -
P/RPS 2.16 2.29 1.71 1.63 1.64 1.61 1.66 19.24%
P/EPS 10.75 10.66 7.93 7.08 6.97 7.04 7.32 29.29%
EY 9.30 9.38 12.61 14.13 14.35 14.20 13.66 -22.66%
DY 2.88 2.95 3.56 3.92 4.15 4.27 3.22 -7.18%
P/NAPS 1.56 3.05 2.25 1.12 1.07 1.06 1.10 26.30%

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