[GAMUDA] YoY Cumulative Quarter Result on 30-Apr-2005 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- 46.24%
YoY- -5.58%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 1,552,361 994,266 840,790 1,115,443 1,251,998 975,615 724,014 13.54%
PBT 334,614 191,562 168,298 332,790 324,169 300,220 276,234 3.24%
Tax -70,662 -36,967 -30,891 -129,312 -108,658 -111,952 -98,639 -5.40%
NP 263,952 154,595 137,407 203,478 215,511 188,268 177,595 6.82%
-
NP to SH 254,875 138,757 126,776 203,478 215,511 188,268 177,595 6.20%
-
Tax Rate 21.12% 19.30% 18.35% 38.86% 33.52% 37.29% 35.71% -
Total Cost 1,288,409 839,671 703,383 911,965 1,036,487 787,347 546,419 15.35%
-
Net Worth 3,093,627 2,522,112 2,220,838 2,025,875 1,785,765 1,418,087 1,373,810 14.47%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 498,972 375,460 52,697 51,945 50,202 47,269 33,344 56.91%
Div Payout % 195.77% 270.59% 41.57% 25.53% 23.29% 25.11% 18.78% -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 3,093,627 2,522,112 2,220,838 2,025,875 1,785,765 1,418,087 1,373,810 14.47%
NOSH 1,995,888 816,217 752,826 742,078 717,174 675,279 666,898 20.02%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 17.00% 15.55% 16.34% 18.24% 17.21% 19.30% 24.53% -
ROE 8.24% 5.50% 5.71% 10.04% 12.07% 13.28% 12.93% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 77.78 121.81 111.68 150.31 174.57 144.48 108.56 -5.40%
EPS 12.77 17.00 16.84 27.42 30.05 27.88 26.63 -11.51%
DPS 25.00 46.00 7.00 7.00 7.00 7.00 5.00 30.73%
NAPS 1.55 3.09 2.95 2.73 2.49 2.10 2.06 -4.62%
Adjusted Per Share Value based on latest NOSH - 748,116
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 55.02 35.24 29.80 39.53 44.37 34.58 25.66 13.54%
EPS 9.03 4.92 4.49 7.21 7.64 6.67 6.29 6.20%
DPS 17.68 13.31 1.87 1.84 1.78 1.68 1.18 56.94%
NAPS 1.0964 0.8938 0.7871 0.718 0.6329 0.5026 0.4869 14.47%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 3.12 3.92 2.00 2.32 2.80 2.60 3.17 -
P/RPS 4.01 3.22 1.79 1.54 1.60 1.80 2.92 5.42%
P/EPS 24.43 23.06 11.88 8.46 9.32 9.33 11.90 12.72%
EY 4.09 4.34 8.42 11.82 10.73 10.72 8.40 -11.29%
DY 8.01 11.73 3.50 3.02 2.50 2.69 1.58 31.03%
P/NAPS 2.01 1.27 0.68 0.85 1.12 1.24 1.54 4.53%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 25/06/08 25/06/07 22/06/06 27/06/05 25/06/04 27/06/03 28/06/02 -
Price 2.33 4.38 1.62 2.12 2.75 3.05 3.12 -
P/RPS 3.00 3.60 1.45 1.41 1.58 2.11 2.87 0.74%
P/EPS 18.25 25.76 9.62 7.73 9.15 10.94 11.72 7.65%
EY 5.48 3.88 10.40 12.93 10.93 9.14 8.54 -7.12%
DY 10.73 10.50 4.32 3.30 2.55 2.30 1.60 37.28%
P/NAPS 1.50 1.42 0.55 0.78 1.10 1.45 1.51 -0.11%

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