[GAMUDA] YoY TTM Result on 30-Apr-2002 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
30-Apr-2002 [#3]
Profit Trend
QoQ- 1.86%
YoY- 7.0%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 1,582,477 1,718,452 1,294,353 964,871 771,766 456,149 28.22%
PBT 442,710 429,952 390,641 303,662 260,159 149,718 24.19%
Tax -172,874 -160,935 -154,139 -109,581 -78,767 -72,535 18.95%
NP 269,836 269,017 236,502 194,081 181,392 77,183 28.42%
-
NP to SH 269,836 269,017 236,502 194,081 181,392 77,183 28.42%
-
Tax Rate 39.05% 37.43% 39.46% 36.09% 30.28% 48.45% -
Total Cost 1,312,641 1,449,435 1,057,851 770,790 590,374 378,966 28.18%
-
Net Worth 2,042,357 1,819,149 1,421,567 1,337,471 1,183,933 1,036,112 14.52%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 154,846 111,946 80,824 59,889 52,505 12,450 65.51%
Div Payout % 57.39% 41.61% 34.17% 30.86% 28.95% 16.13% -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 2,042,357 1,819,149 1,421,567 1,337,471 1,183,933 1,036,112 14.52%
NOSH 748,116 730,581 676,937 668,735 665,131 647,570 2.92%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 17.05% 15.65% 18.27% 20.11% 23.50% 16.92% -
ROE 13.21% 14.79% 16.64% 14.51% 15.32% 7.45% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 211.53 235.22 191.21 144.28 116.03 70.44 24.58%
EPS 36.07 36.82 34.94 29.02 27.27 11.92 24.77%
DPS 21.00 15.32 12.00 9.00 7.89 1.92 61.31%
NAPS 2.73 2.49 2.10 2.00 1.78 1.60 11.27%
Adjusted Per Share Value based on latest NOSH - 668,735
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 57.08 61.99 46.69 34.80 27.84 16.45 28.23%
EPS 9.73 9.70 8.53 7.00 6.54 2.78 28.45%
DPS 5.59 4.04 2.92 2.16 1.89 0.45 65.47%
NAPS 0.7367 0.6562 0.5128 0.4824 0.4271 0.3737 14.53%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 2.32 2.80 2.60 3.17 1.85 2.53 -
P/RPS 1.10 1.19 1.36 2.20 1.59 3.59 -21.05%
P/EPS 6.43 7.60 7.44 10.92 6.78 21.23 -21.23%
EY 15.55 13.15 13.44 9.16 14.74 4.71 26.96%
DY 9.05 5.47 4.62 2.84 4.27 0.76 64.07%
P/NAPS 0.85 1.12 1.24 1.59 1.04 1.58 -11.65%
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 27/06/05 25/06/04 27/06/03 28/06/02 21/06/01 - -
Price 2.12 2.75 3.05 3.12 1.90 0.00 -
P/RPS 1.00 1.17 1.60 2.16 1.64 0.00 -
P/EPS 5.88 7.47 8.73 10.75 6.97 0.00 -
EY 17.01 13.39 11.45 9.30 14.35 0.00 -
DY 9.91 5.57 3.93 2.88 4.15 0.00 -
P/NAPS 0.78 1.10 1.45 1.56 1.07 0.00 -

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