[GAMUDA] YoY Cumulative Quarter Result on 31-Oct-2003 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- -72.4%
YoY- 15.15%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 365,810 320,892 360,977 377,555 320,038 230,392 186,231 11.90%
PBT 63,177 61,329 110,682 106,265 93,752 78,517 65,714 -0.65%
Tax -11,070 -10,826 -40,662 -39,532 -35,800 -24,316 -18,583 -8.26%
NP 52,107 50,503 70,020 66,733 57,952 54,201 47,131 1.68%
-
NP to SH 47,123 46,598 70,020 66,733 57,952 54,201 47,131 -0.00%
-
Tax Rate 17.52% 17.65% 36.74% 37.20% 38.19% 30.97% 28.28% -
Total Cost 313,703 270,389 290,957 310,822 262,086 176,191 139,100 14.50%
-
Net Worth 2,288,401 2,157,036 1,977,382 1,628,312 1,334,243 1,271,792 1,057,995 13.71%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 2,288,401 2,157,036 1,977,382 1,628,312 1,334,243 1,271,792 1,057,995 13.71%
NOSH 752,763 751,580 737,829 695,860 673,860 665,859 633,530 2.91%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 14.24% 15.74% 19.40% 17.68% 18.11% 23.53% 25.31% -
ROE 2.06% 2.16% 3.54% 4.10% 4.34% 4.26% 4.45% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 48.60 42.70 48.92 54.26 47.49 34.60 29.40 8.73%
EPS 6.26 6.20 9.49 9.59 8.60 8.14 7.09 -2.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.87 2.68 2.34 1.98 1.91 1.67 10.49%
Adjusted Per Share Value based on latest NOSH - 695,860
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 12.86 11.28 12.69 13.28 11.25 8.10 6.55 11.89%
EPS 1.66 1.64 2.46 2.35 2.04 1.91 1.66 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8047 0.7585 0.6953 0.5726 0.4692 0.4472 0.372 13.71%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.98 1.91 2.50 3.80 2.85 2.23 2.18 -
P/RPS 4.07 4.47 5.11 7.00 6.00 6.44 7.42 -9.52%
P/EPS 31.63 30.81 26.34 39.62 33.14 27.40 29.30 1.28%
EY 3.16 3.25 3.80 2.52 3.02 3.65 3.41 -1.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.93 1.62 1.44 1.17 1.31 -11.01%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 21/12/06 20/12/05 21/12/04 18/12/03 23/12/02 21/12/01 20/12/00 -
Price 2.41 1.80 2.62 3.05 2.75 2.25 1.84 -
P/RPS 4.96 4.22 5.36 5.62 5.79 6.50 6.26 -3.80%
P/EPS 38.50 29.03 27.61 31.80 31.98 27.64 24.73 7.65%
EY 2.60 3.44 3.62 3.14 3.13 3.62 4.04 -7.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.63 0.98 1.30 1.39 1.18 1.10 -5.36%

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