[GAMUDA] QoQ TTM 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- 7.05%
YoY- 9.72%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 1,442,069 1,294,353 1,204,961 1,132,398 1,042,752 964,871 885,590 38.53%
PBT 406,002 390,641 379,699 350,851 321,863 303,662 281,331 27.79%
Tax -164,229 -154,139 -158,183 -143,619 -128,284 -109,581 -90,788 48.62%
NP 241,773 236,502 221,516 207,232 193,579 194,081 190,543 17.25%
-
NP to SH 241,773 236,502 221,516 207,232 193,579 194,081 190,543 17.25%
-
Tax Rate 40.45% 39.46% 41.66% 40.93% 39.86% 36.09% 32.27% -
Total Cost 1,200,296 1,057,851 983,445 925,166 849,173 770,790 695,047 44.08%
-
Net Worth 1,488,893 1,421,567 1,342,933 1,334,243 1,343,424 1,337,471 665,874 71.24%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 108,426 80,824 80,824 66,879 66,879 59,889 59,889 48.70%
Div Payout % 44.85% 34.17% 36.49% 32.27% 34.55% 30.86% 31.43% -
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 1,343,424 1,337,471 665,874 71.24%
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 16.77% 18.27% 18.38% 18.30% 18.56% 20.11% 21.52% -
ROE 16.24% 16.64% 16.49% 15.53% 14.41% 14.51% 28.62% -
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 212.11 191.21 178.55 168.05 155.24 144.28 133.00 36.61%
EPS 35.56 34.94 32.82 30.75 28.82 29.02 28.62 15.62%
DPS 16.00 12.00 12.00 10.00 10.00 9.00 9.00 46.90%
NAPS 2.19 2.10 1.99 1.98 2.00 2.00 1.00 68.88%
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 50.71 45.51 42.37 39.82 36.67 33.93 31.14 38.53%
EPS 8.50 8.32 7.79 7.29 6.81 6.82 6.70 17.24%
DPS 3.81 2.84 2.84 2.35 2.35 2.11 2.11 48.44%
NAPS 0.5235 0.4999 0.4722 0.4692 0.4724 0.4703 0.2341 71.25%
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 1.52 1.36 1.65 1.70 1.93 2.20 1.84 -11.99%
P/EPS 9.05 7.44 8.99 9.27 10.41 10.92 8.56 3.79%
EY 11.04 13.44 11.13 10.79 9.61 9.16 11.68 -3.69%
DY 4.97 4.62 4.07 3.51 3.33 2.84 3.67 22.47%
P/NAPS 1.47 1.24 1.48 1.44 1.50 1.59 2.45 -28.92%
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 1.53 1.60 1.42 1.64 1.84 2.16 2.29 -23.63%
P/EPS 9.14 8.73 7.71 8.94 9.89 10.75 10.66 -9.77%
EY 10.94 11.45 12.97 11.18 10.11 9.30 9.38 10.83%
DY 4.92 3.93 4.74 3.64 3.51 2.88 2.95 40.76%
P/NAPS 1.48 1.45 1.27 1.39 1.43 1.56 3.05 -38.33%

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