[GAMUDA] YoY TTM Result on 30-Apr-2003 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 6.77%
YoY- 21.86%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 1,386,800 1,582,477 1,718,452 1,294,353 964,871 771,766 456,149 20.35%
PBT 248,170 442,710 429,952 390,641 303,662 260,159 149,718 8.78%
Tax -48,463 -172,874 -160,935 -154,139 -109,581 -78,767 -72,535 -6.49%
NP 199,707 269,836 269,017 236,502 194,081 181,392 77,183 17.16%
-
NP to SH 189,076 269,836 269,017 236,502 194,081 181,392 77,183 16.09%
-
Tax Rate 19.53% 39.05% 37.43% 39.46% 36.09% 30.28% 48.45% -
Total Cost 1,187,093 1,312,641 1,449,435 1,057,851 770,790 590,374 378,966 20.95%
-
Net Worth 2,222,241 2,042,357 1,819,149 1,421,567 1,337,471 1,183,933 1,036,112 13.55%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 172,970 154,846 111,946 80,824 59,889 52,505 12,450 55.01%
Div Payout % 91.48% 57.39% 41.61% 34.17% 30.86% 28.95% 16.13% -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 2,222,241 2,042,357 1,819,149 1,421,567 1,337,471 1,183,933 1,036,112 13.55%
NOSH 753,302 748,116 730,581 676,937 668,735 665,131 647,570 2.55%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 14.40% 17.05% 15.65% 18.27% 20.11% 23.50% 16.92% -
ROE 8.51% 13.21% 14.79% 16.64% 14.51% 15.32% 7.45% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 184.10 211.53 235.22 191.21 144.28 116.03 70.44 17.35%
EPS 25.10 36.07 36.82 34.94 29.02 27.27 11.92 13.20%
DPS 23.00 21.00 15.32 12.00 9.00 7.89 1.92 51.23%
NAPS 2.95 2.73 2.49 2.10 2.00 1.78 1.60 10.72%
Adjusted Per Share Value based on latest NOSH - 676,937
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 49.15 56.08 60.90 45.87 34.20 27.35 16.17 20.34%
EPS 6.70 9.56 9.53 8.38 6.88 6.43 2.74 16.06%
DPS 6.13 5.49 3.97 2.86 2.12 1.86 0.44 55.08%
NAPS 0.7876 0.7238 0.6447 0.5038 0.474 0.4196 0.3672 13.55%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 2.00 2.32 2.80 2.60 3.17 1.85 2.53 -
P/RPS 1.09 1.10 1.19 1.36 2.20 1.59 3.59 -18.00%
P/EPS 7.97 6.43 7.60 7.44 10.92 6.78 21.23 -15.05%
EY 12.55 15.55 13.15 13.44 9.16 14.74 4.71 17.73%
DY 11.50 9.05 5.47 4.62 2.84 4.27 0.76 57.23%
P/NAPS 0.68 0.85 1.12 1.24 1.59 1.04 1.58 -13.10%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 22/06/06 27/06/05 25/06/04 27/06/03 28/06/02 21/06/01 - -
Price 1.62 2.12 2.75 3.05 3.12 1.90 0.00 -
P/RPS 0.88 1.00 1.17 1.60 2.16 1.64 0.00 -
P/EPS 6.45 5.88 7.47 8.73 10.75 6.97 0.00 -
EY 15.49 17.01 13.39 11.45 9.30 14.35 0.00 -
DY 14.20 9.91 5.57 3.93 2.88 4.15 0.00 -
P/NAPS 0.55 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