[GAMUDA] YoY Quarter Result on 31-Jan-2002 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
04-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jan-2002 [#2]
Profit Trend
QoQ- 9.58%
YoY- 24.73%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Revenue 344,941 413,018 301,154 228,591 218,445 172,361 0 -100.00%
PBT 102,360 104,247 102,003 87,197 66,909 50,175 0 -100.00%
Tax -33,240 -30,791 -38,433 -27,801 -19,290 -14,566 0 -100.00%
NP 69,120 73,456 63,570 59,396 47,619 35,609 0 -100.00%
-
NP to SH 69,120 73,456 63,570 59,396 47,619 35,609 0 -100.00%
-
Tax Rate 32.47% 29.54% 37.68% 31.88% 28.83% 29.03% - -
Total Cost 275,821 339,562 237,584 169,195 170,826 136,752 0 -100.00%
-
Net Worth 1,985,440 1,754,822 1,342,933 1,305,113 1,157,221 933,802 0 -100.00%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Div 51,858 50,759 47,238 33,293 26,602 12,450 - -100.00%
Div Payout % 75.03% 69.10% 74.31% 56.05% 55.87% 34.97% - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Net Worth 1,985,440 1,754,822 1,342,933 1,305,113 1,157,221 933,802 0 -100.00%
NOSH 740,836 725,133 674,840 665,874 665,069 311,267 0 -100.00%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
NP Margin 20.04% 17.79% 21.11% 25.98% 21.80% 20.66% 0.00% -
ROE 3.48% 4.19% 4.73% 4.55% 4.11% 3.81% 0.00% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 46.56 56.96 44.63 34.33 32.85 55.37 0.00 -100.00%
EPS 9.33 10.13 9.42 8.92 7.16 5.72 0.00 -100.00%
DPS 7.00 7.00 7.00 5.00 4.00 4.00 0.00 -100.00%
NAPS 2.68 2.42 1.99 1.96 1.74 3.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 665,874
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 12.44 14.90 10.86 8.24 7.88 6.22 0.00 -100.00%
EPS 2.49 2.65 2.29 2.14 1.72 1.28 0.00 -100.00%
DPS 1.87 1.83 1.70 1.20 0.96 0.45 0.00 -100.00%
NAPS 0.7161 0.6329 0.4843 0.4707 0.4174 0.3368 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 - -
Price 2.75 3.15 2.95 2.45 2.00 5.15 0.00 -
P/RPS 5.91 5.53 6.61 7.14 6.09 9.30 0.00 -100.00%
P/EPS 29.47 31.10 31.32 27.47 27.93 45.02 0.00 -100.00%
EY 3.39 3.22 3.19 3.64 3.58 2.22 0.00 -100.00%
DY 2.55 2.22 2.37 2.04 2.00 0.78 0.00 -100.00%
P/NAPS 1.03 1.30 1.48 1.25 1.15 1.72 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 23/03/05 25/03/04 26/03/03 04/04/02 21/03/01 31/03/00 - -
Price 2.33 3.10 2.53 3.05 1.85 2.83 0.00 -
P/RPS 5.00 5.44 5.67 8.88 5.63 5.11 0.00 -100.00%
P/EPS 24.97 30.60 26.86 34.19 25.84 24.74 0.00 -100.00%
EY 4.00 3.27 3.72 2.92 3.87 4.04 0.00 -100.00%
DY 3.00 2.26 2.77 1.64 2.16 1.41 0.00 -100.00%
P/NAPS 0.87 1.28 1.27 1.56 1.06 0.94 0.00 -100.00%

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