[GAMUDA] YoY Cumulative 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- 53.73%
YoY- 14.47%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 994,266 840,790 1,115,443 1,251,998 975,615 724,014 590,426 9.07%
PBT 191,562 168,298 332,790 324,169 300,220 276,234 203,814 -1.02%
Tax -36,967 -30,891 -129,312 -108,658 -111,952 -98,639 -60,843 -7.96%
NP 154,595 137,407 203,478 215,511 188,268 177,595 142,971 1.31%
-
NP to SH 138,757 126,776 203,478 215,511 188,268 177,595 142,971 -0.49%
-
Tax Rate 19.30% 18.35% 38.86% 33.52% 37.29% 35.71% 29.85% -
Total Cost 839,671 703,383 911,965 1,036,487 787,347 546,419 447,455 11.05%
-
Net Worth 2,522,112 2,220,838 2,025,875 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 375,460 52,697 51,945 50,202 47,269 33,344 26,611 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 2,025,875 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 5.50% 5.71% 10.04% 12.07% 13.28% 12.93% 12.07% -
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 121.81 111.68 150.31 174.57 144.48 108.56 88.75 5.41%
EPS 17.00 16.84 27.42 30.05 27.88 26.63 21.49 -3.82%
DPS 46.00 7.00 7.00 7.00 7.00 5.00 4.00 50.21%
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 35.24 29.80 39.53 44.37 34.58 25.66 20.92 9.07%
EPS 4.92 4.49 7.21 7.64 6.67 6.29 5.07 -0.49%
DPS 13.31 1.87 1.84 1.78 1.68 1.18 0.94 55.50%
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 3.22 1.79 1.54 1.60 1.80 2.92 2.08 7.55%
P/EPS 23.06 11.88 8.46 9.32 9.33 11.90 8.61 17.83%
EY 4.34 8.42 11.82 10.73 10.72 8.40 11.62 -15.13%
DY 11.73 3.50 3.02 2.50 2.69 1.58 2.16 32.56%
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 3.60 1.45 1.41 1.58 2.11 2.87 2.14 9.05%
P/EPS 25.76 9.62 7.73 9.15 10.94 11.72 8.84 19.50%
EY 3.88 10.40 12.93 10.93 9.14 8.54 11.31 -16.32%
DY 10.50 4.32 3.30 2.55 2.30 1.60 2.11 30.64%
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