[GAMUDA] YoY Cumulative Quarter Result on 31-Jul-2003 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 28.42%
YoY- 1.25%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 1,226,897 1,661,453 1,719,032 1,442,069 1,042,752 831,283 637,488 11.52%
PBT 222,159 412,662 434,089 406,002 384,966 276,035 206,062 1.26%
Tax -51,708 -146,884 -152,220 -164,229 -146,178 -84,327 -59,247 -2.24%
NP 170,451 265,778 281,869 241,773 238,788 191,708 146,815 2.51%
-
NP to SH 157,583 265,778 281,869 241,773 238,788 191,708 146,815 1.18%
-
Tax Rate 23.28% 35.59% 35.07% 40.45% 37.97% 30.55% 28.75% -
Total Cost 1,056,446 1,395,675 1,437,163 1,200,296 803,964 639,575 490,673 13.62%
-
Net Worth 2,250,953 2,165,212 1,855,219 1,481,485 1,443,150 1,210,647 1,013,648 14.21%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 120,452 119,049 151,593 108,236 66,812 53,215 50,682 15.51%
Div Payout % 76.44% 44.79% 53.78% 44.77% 27.98% 27.76% 34.52% -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 2,250,953 2,165,212 1,855,219 1,481,485 1,443,150 1,210,647 1,013,648 14.21%
NOSH 752,827 744,059 721,875 676,477 668,125 665,190 633,530 2.91%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 13.89% 16.00% 16.40% 16.77% 22.90% 23.06% 23.03% -
ROE 7.00% 12.27% 15.19% 16.32% 16.55% 15.84% 14.48% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 162.97 223.30 238.13 213.17 156.07 124.97 100.62 8.36%
EPS 20.93 35.72 39.04 35.74 35.74 28.82 22.96 -1.53%
DPS 16.00 16.00 21.00 16.00 10.00 8.00 8.00 12.24%
NAPS 2.99 2.91 2.57 2.19 2.16 1.82 1.60 10.97%
Adjusted Per Share Value based on latest NOSH - 679,860
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 43.48 58.88 60.92 51.11 36.96 29.46 22.59 11.52%
EPS 5.58 9.42 9.99 8.57 8.46 6.79 5.20 1.18%
DPS 4.27 4.22 5.37 3.84 2.37 1.89 1.80 15.47%
NAPS 0.7977 0.7674 0.6575 0.525 0.5115 0.4291 0.3592 14.21%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 1.75 2.33 2.65 3.22 3.00 2.03 2.15 -
P/RPS 1.07 1.04 1.11 1.51 1.92 1.62 2.14 -10.90%
P/EPS 8.36 6.52 6.79 9.01 8.39 7.04 9.28 -1.72%
EY 11.96 15.33 14.73 11.10 11.91 14.20 10.78 1.74%
DY 9.14 6.87 7.92 4.97 3.33 3.94 3.72 16.15%
P/NAPS 0.59 0.80 1.03 1.47 1.39 1.12 1.34 -12.77%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 29/09/06 28/09/05 27/09/04 26/09/03 25/09/02 25/09/01 27/09/00 -
Price 2.01 2.25 2.43 3.25 2.85 2.04 2.01 -
P/RPS 1.23 1.01 1.02 1.52 1.83 1.63 2.00 -7.77%
P/EPS 9.60 6.30 6.22 9.09 7.97 7.08 8.67 1.71%
EY 10.41 15.88 16.07 11.00 12.54 14.13 11.53 -1.68%
DY 7.96 7.11 8.64 4.92 3.51 3.92 3.98 12.24%
P/NAPS 0.67 0.77 0.95 1.48 1.32 1.12 1.26 -9.98%

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