[GAMUDA] YoY TTM Result on 30-Apr-2004 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 3.29%
YoY- 13.75%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 1,380,373 1,386,800 1,582,477 1,718,452 1,294,353 964,871 771,766 10.17%
PBT 245,423 248,170 442,710 429,952 390,641 303,662 260,159 -0.96%
Tax -57,784 -48,463 -172,874 -160,935 -154,139 -109,581 -78,767 -5.02%
NP 187,639 199,707 269,836 269,017 236,502 194,081 181,392 0.56%
-
NP to SH 169,564 189,076 269,836 269,017 236,502 194,081 181,392 -1.11%
-
Tax Rate 23.54% 19.53% 39.05% 37.43% 39.46% 36.09% 30.28% -
Total Cost 1,192,734 1,187,093 1,312,641 1,449,435 1,057,851 770,790 590,374 12.42%
-
Net Worth 2,701,320 2,222,241 2,042,357 1,819,149 1,421,567 1,337,471 1,183,933 14.73%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 354,253 172,970 154,846 111,946 80,824 59,889 52,505 37.44%
Div Payout % 208.92% 91.48% 57.39% 41.61% 34.17% 30.86% 28.95% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 2,701,320 2,222,241 2,042,357 1,819,149 1,421,567 1,337,471 1,183,933 14.73%
NOSH 900,440 753,302 748,116 730,581 676,937 668,735 665,131 5.17%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 13.59% 14.40% 17.05% 15.65% 18.27% 20.11% 23.50% -
ROE 6.28% 8.51% 13.21% 14.79% 16.64% 14.51% 15.32% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 153.30 184.10 211.53 235.22 191.21 144.28 116.03 4.74%
EPS 18.83 25.10 36.07 36.82 34.94 29.02 27.27 -5.98%
DPS 39.34 23.00 21.00 15.32 12.00 9.00 7.89 30.68%
NAPS 3.00 2.95 2.73 2.49 2.10 2.00 1.78 9.08%
Adjusted Per Share Value based on latest NOSH - 730,581
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 48.54 48.76 55.64 60.43 45.51 33.93 27.14 10.16%
EPS 5.96 6.65 9.49 9.46 8.32 6.82 6.38 -1.12%
DPS 12.46 6.08 5.44 3.94 2.84 2.11 1.85 37.40%
NAPS 0.9499 0.7814 0.7182 0.6397 0.4999 0.4703 0.4163 14.73%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 3.92 2.00 2.32 2.80 2.60 3.17 1.85 -
P/RPS 2.56 1.09 1.10 1.19 1.36 2.20 1.59 8.25%
P/EPS 20.82 7.97 6.43 7.60 7.44 10.92 6.78 20.55%
EY 4.80 12.55 15.55 13.15 13.44 9.16 14.74 -17.04%
DY 10.04 11.50 9.05 5.47 4.62 2.84 4.27 15.30%
P/NAPS 1.31 0.68 0.85 1.12 1.24 1.59 1.04 3.91%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 25/06/07 22/06/06 27/06/05 25/06/04 27/06/03 28/06/02 21/06/01 -
Price 4.38 1.62 2.12 2.75 3.05 3.12 1.90 -
P/RPS 2.86 0.88 1.00 1.17 1.60 2.16 1.64 9.70%
P/EPS 23.26 6.45 5.88 7.47 8.73 10.75 6.97 22.23%
EY 4.30 15.49 17.01 13.39 11.45 9.30 14.35 -18.18%
DY 8.98 14.20 9.91 5.57 3.93 2.88 4.15 13.72%
P/NAPS 1.46 0.55 0.78 1.10 1.45 1.56 1.07 5.31%

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