[GAMUDA] YoY 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- 10.07%
YoY- 15.55%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 331,167 266,695 344,941 413,018 301,154 228,591 218,445 7.17%
PBT 60,093 52,048 102,360 104,247 102,003 87,197 66,909 -1.77%
Tax -8,915 -9,521 -33,240 -30,791 -38,433 -27,801 -19,290 -12.06%
NP 51,178 42,527 69,120 73,456 63,570 59,396 47,619 1.20%
-
NP to SH 46,612 40,027 69,120 73,456 63,570 59,396 47,619 -0.35%
-
Tax Rate 14.84% 18.29% 32.47% 29.54% 37.68% 31.88% 28.83% -
Total Cost 279,989 224,168 275,821 339,562 237,584 169,195 170,826 8.57%
-
Net Worth 2,497,639 2,276,488 1,985,440 1,754,822 1,342,933 1,305,113 1,157,221 13.67%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 182,948 52,766 51,858 50,759 47,238 33,293 26,602 37.88%
Div Payout % 392.49% 131.83% 75.03% 69.10% 74.31% 56.05% 55.87% -
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 2,497,639 2,276,488 1,985,440 1,754,822 1,342,933 1,305,113 1,157,221 13.67%
NOSH 795,426 753,804 740,836 725,133 674,840 665,874 665,069 3.02%
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 15.45% 15.95% 20.04% 17.79% 21.11% 25.98% 21.80% -
ROE 1.87% 1.76% 3.48% 4.19% 4.73% 4.55% 4.11% -
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 41.63 35.38 46.56 56.96 44.63 34.33 32.85 4.02%
EPS 5.86 5.31 9.33 10.13 9.42 8.92 7.16 -3.28%
DPS 23.00 7.00 7.00 7.00 7.00 5.00 4.00 33.83%
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 11.94 9.62 12.44 14.90 10.86 8.24 7.88 7.16%
EPS 1.68 1.44 2.49 2.65 2.29 2.14 1.72 -0.39%
DPS 6.60 1.90 1.87 1.83 1.70 1.20 0.96 37.87%
NAPS 0.9008 0.821 0.7161 0.6329 0.4843 0.4707 0.4174 13.67%
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 8.53 4.69 5.91 5.53 6.61 7.14 6.09 5.77%
P/EPS 60.58 31.26 29.47 31.10 31.32 27.47 27.93 13.76%
EY 1.65 3.20 3.39 3.22 3.19 3.64 3.58 -12.10%
DY 6.48 4.22 2.55 2.22 2.37 2.04 2.00 21.63%
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 9.90 5.34 5.00 5.44 5.67 8.88 5.63 9.85%
P/EPS 70.31 35.59 24.97 30.60 26.86 34.19 25.84 18.14%
EY 1.42 2.81 4.00 3.27 3.72 2.92 3.87 -15.38%
DY 5.58 3.70 3.00 2.26 2.77 1.64 2.16 17.12%
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