[GAMUDA] YoY Annualized Quarter Result on 31-Jan-2004 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 5.04%
YoY- 15.36%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 1,393,954 1,175,174 1,411,836 1,581,146 1,242,384 917,966 809,354 9.47%
PBT 246,540 226,754 426,084 421,022 391,510 331,428 265,246 -1.21%
Tax -39,970 -40,694 -147,804 -140,646 -148,466 -104,234 -75,746 -10.10%
NP 206,570 186,060 278,280 280,376 243,044 227,194 189,500 1.44%
-
NP to SH 187,470 173,250 278,280 280,376 243,044 227,194 189,500 -0.17%
-
Tax Rate 16.21% 17.95% 34.69% 33.41% 37.92% 31.45% 28.56% -
Total Cost 1,187,384 989,114 1,133,556 1,300,770 999,340 690,772 619,854 11.43%
-
Net Worth 2,430,453 2,270,898 1,980,325 1,719,487 1,342,747 1,305,100 1,157,759 13.14%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 356,053 105,273 103,449 99,474 94,464 66,586 - -
Div Payout % 189.93% 60.76% 37.17% 35.48% 38.87% 29.31% - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 2,430,453 2,270,898 1,980,325 1,719,487 1,342,747 1,305,100 1,157,759 13.14%
NOSH 774,029 751,953 738,927 710,532 674,747 665,867 665,379 2.55%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 14.82% 15.83% 19.71% 17.73% 19.56% 24.75% 23.41% -
ROE 7.71% 7.63% 14.05% 16.31% 18.10% 17.41% 16.37% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 180.09 156.28 191.07 222.53 184.13 137.86 121.64 6.75%
EPS 24.22 23.04 37.66 39.46 36.02 34.12 28.48 -2.66%
DPS 46.00 14.00 14.00 14.00 14.00 10.00 0.00 -
NAPS 3.14 3.02 2.68 2.42 1.99 1.96 1.74 10.33%
Adjusted Per Share Value based on latest NOSH - 725,133
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 49.02 41.32 49.64 55.60 43.69 32.28 28.46 9.48%
EPS 6.59 6.09 9.79 9.86 8.55 7.99 6.66 -0.17%
DPS 12.52 3.70 3.64 3.50 3.32 2.34 0.00 -
NAPS 0.8546 0.7985 0.6963 0.6046 0.4722 0.4589 0.4071 13.14%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 3.55 1.66 2.75 3.15 2.95 2.45 2.00 -
P/RPS 1.97 1.06 1.44 1.42 1.60 1.78 1.64 3.10%
P/EPS 14.66 7.20 7.30 7.98 8.19 7.18 7.02 13.05%
EY 6.82 13.88 13.69 12.53 12.21 13.93 14.24 -11.54%
DY 12.96 8.43 5.09 4.44 4.75 4.08 0.00 -
P/NAPS 1.13 0.55 1.03 1.30 1.48 1.25 1.15 -0.29%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 27/03/07 23/03/06 23/03/05 25/03/04 26/03/03 04/04/02 21/03/01 -
Price 4.12 1.89 2.33 3.10 2.53 3.05 1.85 -
P/RPS 2.29 1.21 1.22 1.39 1.37 2.21 1.52 7.06%
P/EPS 17.01 8.20 6.19 7.86 7.02 8.94 6.50 17.38%
EY 5.88 12.19 16.16 12.73 14.24 11.19 15.39 -14.81%
DY 11.17 7.41 6.01 4.52 5.53 3.28 0.00 -
P/NAPS 1.31 0.63 0.87 1.28 1.27 1.56 1.06 3.59%

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