[GAMUDA] YoY Annualized Quarter 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- 3.28%
YoY- 6.01%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 1,121,053 1,487,257 1,669,330 1,300,820 965,352 787,234 594,556 11.14%
PBT 224,397 443,720 432,225 400,293 368,312 271,752 199,624 1.96%
Tax -41,188 -172,416 -144,877 -149,269 -131,518 -81,124 -55,096 -4.73%
NP 183,209 271,304 287,348 251,024 236,793 190,628 144,528 4.02%
-
NP to SH 169,034 271,304 287,348 251,024 236,793 190,628 144,528 2.64%
-
Tax Rate 18.35% 38.86% 33.52% 37.29% 35.71% 29.85% 27.60% -
Total Cost 937,844 1,215,953 1,381,982 1,049,796 728,558 596,606 450,028 13.01%
-
Net Worth 2,220,838 2,025,874 1,785,765 1,418,087 1,373,810 1,184,217 1,013,648 13.95%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 70,263 69,260 66,936 63,026 44,459 35,482 33,788 12.97%
Div Payout % 41.57% 25.53% 23.29% 25.11% 18.78% 18.61% 23.38% -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 2,220,838 2,025,874 1,785,765 1,418,087 1,373,810 1,184,217 1,013,648 13.95%
NOSH 752,826 742,078 717,174 675,279 666,898 665,290 633,530 2.91%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 16.34% 18.24% 17.21% 19.30% 24.53% 24.21% 24.31% -
ROE 7.61% 13.39% 16.09% 17.70% 17.24% 16.10% 14.26% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 148.91 200.42 232.76 192.63 144.75 118.33 93.85 7.99%
EPS 22.45 36.56 40.07 37.17 35.51 28.65 22.81 -0.26%
DPS 9.33 9.33 9.33 9.33 6.67 5.33 5.33 9.77%
NAPS 2.95 2.73 2.49 2.10 2.06 1.78 1.60 10.72%
Adjusted Per Share Value based on latest NOSH - 676,937
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 39.73 52.71 59.16 46.10 34.21 27.90 21.07 11.14%
EPS 5.99 9.62 10.18 8.90 8.39 6.76 5.12 2.64%
DPS 2.49 2.45 2.37 2.23 1.58 1.26 1.20 12.93%
NAPS 0.7871 0.718 0.6329 0.5026 0.4869 0.4197 0.3592 13.96%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 2.00 2.32 2.80 2.60 3.17 1.85 2.53 -
P/RPS 1.34 1.16 1.20 1.35 2.19 1.56 2.70 -11.01%
P/EPS 8.91 6.35 6.99 6.99 8.93 6.46 11.09 -3.58%
EY 11.23 15.76 14.31 14.30 11.20 15.49 9.02 3.71%
DY 4.67 4.02 3.33 3.59 2.10 2.88 2.11 14.15%
P/NAPS 0.68 0.85 1.12 1.24 1.54 1.04 1.58 -13.10%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 22/06/06 27/06/05 25/06/04 27/06/03 28/06/02 21/06/01 04/08/00 -
Price 1.62 2.12 2.75 3.05 3.12 1.90 2.17 -
P/RPS 1.09 1.06 1.18 1.58 2.16 1.61 2.31 -11.76%
P/EPS 7.21 5.80 6.86 8.20 8.79 6.63 9.51 -4.50%
EY 13.86 17.25 14.57 12.19 11.38 15.08 10.51 4.71%
DY 5.76 4.40 3.39 3.06 2.14 2.81 2.46 15.22%
P/NAPS 0.55 0.78 1.10 1.45 1.51 1.07 1.36 -13.99%

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