[GAMUDA] YoY TTM Result on 31-Jan-2003 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- 6.89%
YoY- 16.26%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 1,543,122 1,634,377 1,611,450 1,204,961 885,590 764,315 277,850 33.04%
PBT 312,997 436,620 420,759 379,699 281,331 244,226 94,459 22.07%
Tax -93,329 -155,799 -160,319 -158,183 -90,788 -69,482 -58,850 7.98%
NP 219,668 280,821 260,440 221,516 190,543 174,744 35,609 35.38%
-
NP to SH 213,263 280,821 260,440 221,516 190,543 174,744 35,609 34.72%
-
Tax Rate 29.82% 35.68% 38.10% 41.66% 32.27% 28.45% 62.30% -
Total Cost 1,323,454 1,353,556 1,351,010 983,445 695,047 589,571 242,241 32.67%
-
Net Worth 2,276,488 1,985,440 1,754,822 1,342,933 665,874 1,157,221 933,802 15.99%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 120,239 154,846 111,946 80,824 59,889 52,505 12,450 45.88%
Div Payout % 56.38% 55.14% 42.98% 36.49% 31.43% 30.05% 34.97% -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 2,276,488 1,985,440 1,754,822 1,342,933 665,874 1,157,221 933,802 15.99%
NOSH 753,804 740,836 725,133 674,840 665,874 665,069 311,267 15.86%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 14.24% 17.18% 16.16% 18.38% 21.52% 22.86% 12.82% -
ROE 9.37% 14.14% 14.84% 16.49% 28.62% 15.10% 3.81% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 204.71 220.61 222.23 178.55 133.00 114.92 89.26 14.82%
EPS 28.29 37.91 35.92 32.82 28.62 26.27 11.44 16.27%
DPS 16.00 21.00 15.44 12.00 9.00 7.89 4.00 25.96%
NAPS 3.02 2.68 2.42 1.99 1.00 1.74 3.00 0.11%
Adjusted Per Share Value based on latest NOSH - 674,840
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 54.26 57.47 56.66 42.37 31.14 26.88 9.77 33.04%
EPS 7.50 9.87 9.16 7.79 6.70 6.14 1.25 34.76%
DPS 4.23 5.44 3.94 2.84 2.11 1.85 0.44 45.76%
NAPS 0.8005 0.6981 0.617 0.4722 0.2341 0.4069 0.3284 15.99%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 1.66 2.75 3.15 2.95 2.45 2.00 5.15 -
P/RPS 0.81 1.25 1.42 1.65 1.84 1.74 5.77 -27.88%
P/EPS 5.87 7.25 8.77 8.99 8.56 7.61 45.02 -28.76%
EY 17.04 13.78 11.40 11.13 11.68 13.14 2.22 40.40%
DY 9.64 7.64 4.90 4.07 3.67 3.95 0.78 51.99%
P/NAPS 0.55 1.03 1.30 1.48 2.45 1.15 1.72 -17.29%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 23/03/06 23/03/05 25/03/04 26/03/03 04/04/02 21/03/01 - -
Price 1.89 2.33 3.10 2.53 3.05 1.85 0.00 -
P/RPS 0.92 1.06 1.39 1.42 2.29 1.61 0.00 -
P/EPS 6.68 6.15 8.63 7.71 10.66 7.04 0.00 -
EY 14.97 16.27 11.59 12.97 9.38 14.20 0.00 -
DY 8.47 9.01 4.98 4.74 2.95 4.27 0.00 -
P/NAPS 0.63 0.87 1.28 1.27 3.05 1.06 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