[GAMUDA] YoY Cumulative 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- 110.07%
YoY- 15.36%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 696,977 587,587 705,918 790,573 621,192 458,983 404,677 9.47%
PBT 123,270 113,377 213,042 210,511 195,755 165,714 132,623 -1.21%
Tax -19,985 -20,347 -73,902 -70,323 -74,233 -52,117 -37,873 -10.10%
NP 103,285 93,030 139,140 140,188 121,522 113,597 94,750 1.44%
-
NP to SH 93,735 86,625 139,140 140,188 121,522 113,597 94,750 -0.17%
-
Tax Rate 16.21% 17.95% 34.69% 33.41% 37.92% 31.45% 28.56% -
Total Cost 593,692 494,557 566,778 650,385 499,670 345,386 309,927 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 178,026 52,636 51,724 49,737 47,232 33,293 - -
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 3.86% 3.81% 7.03% 8.15% 9.05% 8.70% 8.18% -
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 90.05 78.14 95.53 111.26 92.06 68.93 60.82 6.75%
EPS 12.11 11.52 18.83 19.73 18.01 17.06 14.24 -2.66%
DPS 23.00 7.00 7.00 7.00 7.00 5.00 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 24.51 20.66 24.82 27.80 21.84 16.14 14.23 9.48%
EPS 3.30 3.05 4.89 4.93 4.27 3.99 3.33 -0.15%
DPS 6.26 1.85 1.82 1.75 1.66 1.17 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 3.94 2.12 2.88 2.83 3.20 3.55 3.29 3.04%
P/EPS 29.31 14.41 14.60 15.97 16.38 14.36 14.04 13.04%
EY 3.41 6.94 6.85 6.26 6.11 6.96 7.12 -11.54%
DY 6.48 4.22 2.55 2.22 2.37 2.04 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 4.58 2.42 2.44 2.79 2.75 4.42 3.04 7.06%
P/EPS 34.02 16.41 12.37 15.71 14.05 17.88 12.99 17.39%
EY 2.94 6.10 8.08 6.36 7.12 5.59 7.70 -14.81%
DY 5.58 3.70 3.00 2.26 2.77 1.64 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