[GAMUDA] YoY Annualized Quarter Result on 30-Apr-2004 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 2.49%
YoY- 14.47%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 1,325,688 1,121,053 1,487,257 1,669,330 1,300,820 965,352 787,234 9.07%
PBT 255,416 224,397 443,720 432,225 400,293 368,312 271,752 -1.02%
Tax -49,289 -41,188 -172,416 -144,877 -149,269 -131,518 -81,124 -7.96%
NP 206,126 183,209 271,304 287,348 251,024 236,793 190,628 1.31%
-
NP to SH 185,009 169,034 271,304 287,348 251,024 236,793 190,628 -0.49%
-
Tax Rate 19.30% 18.35% 38.86% 33.52% 37.29% 35.71% 29.85% -
Total Cost 1,119,561 937,844 1,215,953 1,381,982 1,049,796 728,558 596,606 11.05%
-
Net Worth 2,522,112 2,220,838 2,025,874 1,785,765 1,418,087 1,373,810 1,184,217 13.42%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 500,613 70,263 69,260 66,936 63,026 44,459 35,482 55.41%
Div Payout % 270.59% 41.57% 25.53% 23.29% 25.11% 18.78% 18.61% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 2,522,112 2,220,838 2,025,874 1,785,765 1,418,087 1,373,810 1,184,217 13.42%
NOSH 816,217 752,826 742,078 717,174 675,279 666,898 665,290 3.46%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 15.55% 16.34% 18.24% 17.21% 19.30% 24.53% 24.21% -
ROE 7.34% 7.61% 13.39% 16.09% 17.70% 17.24% 16.10% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 162.42 148.91 200.42 232.76 192.63 144.75 118.33 5.41%
EPS 22.67 22.45 36.56 40.07 37.17 35.51 28.65 -3.82%
DPS 61.33 9.33 9.33 9.33 9.33 6.67 5.33 50.22%
NAPS 3.09 2.95 2.73 2.49 2.10 2.06 1.78 9.62%
Adjusted Per Share Value based on latest NOSH - 730,581
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 46.98 39.73 52.71 59.16 46.10 34.21 27.90 9.06%
EPS 6.56 5.99 9.62 10.18 8.90 8.39 6.76 -0.49%
DPS 17.74 2.49 2.45 2.37 2.23 1.58 1.26 55.36%
NAPS 0.8938 0.7871 0.718 0.6329 0.5026 0.4869 0.4197 13.42%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 3.92 2.00 2.32 2.80 2.60 3.17 1.85 -
P/RPS 2.41 1.34 1.16 1.20 1.35 2.19 1.56 7.51%
P/EPS 17.29 8.91 6.35 6.99 6.99 8.93 6.46 17.82%
EY 5.78 11.23 15.76 14.31 14.30 11.20 15.49 -15.14%
DY 15.65 4.67 4.02 3.33 3.59 2.10 2.88 32.57%
P/NAPS 1.27 0.68 0.85 1.12 1.24 1.54 1.04 3.38%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 25/06/07 22/06/06 27/06/05 25/06/04 27/06/03 28/06/02 21/06/01 -
Price 4.38 1.62 2.12 2.75 3.05 3.12 1.90 -
P/RPS 2.70 1.09 1.06 1.18 1.58 2.16 1.61 8.99%
P/EPS 19.32 7.21 5.80 6.86 8.20 8.79 6.63 19.50%
EY 5.18 13.86 17.25 14.57 12.19 11.38 15.08 -16.30%
DY 14.00 5.76 4.40 3.39 3.06 2.14 2.81 30.67%
P/NAPS 1.42 0.55 0.78 1.10 1.45 1.51 1.07 4.82%

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