[GAMUDA] YoY Annualized Quarter Result on 30-Apr-2002 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
30-Apr-2002 [#3]
Profit Trend
QoQ- 4.23%
YoY- 24.22%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Revenue 1,487,257 1,669,330 1,300,820 965,352 787,234 594,556 534,820 -1.08%
PBT 443,720 432,225 400,293 368,312 271,752 199,624 142,672 -1.19%
Tax -172,416 -144,877 -149,269 -131,518 -81,124 -55,096 -5,172 -3.65%
NP 271,304 287,348 251,024 236,793 190,628 144,528 137,500 -0.71%
-
NP to SH 271,304 287,348 251,024 236,793 190,628 144,528 137,500 -0.71%
-
Tax Rate 38.86% 33.52% 37.29% 35.71% 29.85% 27.60% 3.63% -
Total Cost 1,215,953 1,381,982 1,049,796 728,558 596,606 450,028 397,320 -1.18%
-
Net Worth 2,025,874 1,785,765 1,418,087 1,373,810 1,184,217 1,013,648 0 -100.00%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Div 69,260 66,936 63,026 44,459 35,482 33,788 - -100.00%
Div Payout % 25.53% 23.29% 25.11% 18.78% 18.61% 23.38% - -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 2,025,874 1,785,765 1,418,087 1,373,810 1,184,217 1,013,648 0 -100.00%
NOSH 742,078 717,174 675,279 666,898 665,290 633,530 289,658 -0.99%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 18.24% 17.21% 19.30% 24.53% 24.21% 24.31% 25.71% -
ROE 13.39% 16.09% 17.70% 17.24% 16.10% 14.26% 0.00% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 200.42 232.76 192.63 144.75 118.33 93.85 184.64 -0.08%
EPS 36.56 40.07 37.17 35.51 28.65 22.81 0.00 -100.00%
DPS 9.33 9.33 9.33 6.67 5.33 5.33 0.00 -100.00%
NAPS 2.73 2.49 2.10 2.06 1.78 1.60 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 668,735
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 52.71 59.16 46.10 34.21 27.90 21.07 18.95 -1.08%
EPS 9.62 10.18 8.90 8.39 6.76 5.12 4.87 -0.72%
DPS 2.45 2.37 2.23 1.58 1.26 1.20 0.00 -100.00%
NAPS 0.718 0.6329 0.5026 0.4869 0.4197 0.3592 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 - -
Price 2.32 2.80 2.60 3.17 1.85 2.53 0.00 -
P/RPS 1.16 1.20 1.35 2.19 1.56 2.70 0.00 -100.00%
P/EPS 6.35 6.99 6.99 8.93 6.46 11.09 0.00 -100.00%
EY 15.76 14.31 14.30 11.20 15.49 9.02 0.00 -100.00%
DY 4.02 3.33 3.59 2.10 2.88 2.11 0.00 -100.00%
P/NAPS 0.85 1.12 1.24 1.54 1.04 1.58 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 27/06/05 25/06/04 27/06/03 28/06/02 21/06/01 04/08/00 - -
Price 2.12 2.75 3.05 3.12 1.90 2.17 0.00 -
P/RPS 1.06 1.18 1.58 2.16 1.61 2.31 0.00 -100.00%
P/EPS 5.80 6.86 8.20 8.79 6.63 9.51 0.00 -100.00%
EY 17.25 14.57 12.19 11.38 15.08 10.51 0.00 -100.00%
DY 4.40 3.39 3.06 2.14 2.81 2.46 0.00 -100.00%
P/NAPS 0.78 1.10 1.45 1.51 1.07 1.36 0.00 -100.00%

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