[GAMUDA] YoY TTM 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- 3.95%
YoY- 17.57%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 1,336,287 1,543,122 1,634,377 1,611,450 1,204,961 885,590 764,315 9.75%
PBT 232,052 312,997 436,620 420,759 379,699 281,331 244,226 -0.84%
Tax -51,346 -93,329 -155,799 -160,319 -158,183 -90,788 -69,482 -4.91%
NP 180,706 219,668 280,821 260,440 221,516 190,543 174,744 0.56%
-
NP to SH 164,693 213,263 280,821 260,440 221,516 190,543 174,744 -0.98%
-
Tax Rate 22.13% 29.82% 35.68% 38.10% 41.66% 32.27% 28.45% -
Total Cost 1,155,581 1,323,454 1,353,556 1,351,010 983,445 695,047 589,571 11.86%
-
Net Worth 2,386,279 2,276,488 1,985,440 1,754,822 1,342,933 665,874 1,157,221 12.81%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 303,433 120,239 154,846 111,946 80,824 59,889 52,505 33.94%
Div Payout % 184.24% 56.38% 55.14% 42.98% 36.49% 31.43% 30.05% -
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 2,386,279 2,276,488 1,985,440 1,754,822 1,342,933 665,874 1,157,221 12.81%
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 13.52% 14.24% 17.18% 16.16% 18.38% 21.52% 22.86% -
ROE 6.90% 9.37% 14.14% 14.84% 16.49% 28.62% 15.10% -
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 168.00 204.71 220.61 222.23 178.55 133.00 114.92 6.53%
EPS 20.70 28.29 37.91 35.92 32.82 28.62 26.27 -3.89%
DPS 38.15 16.00 21.00 15.44 12.00 9.00 7.89 30.02%
NAPS 3.00 3.02 2.68 2.42 1.99 1.00 1.74 9.49%
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 47.36 54.69 57.92 57.11 42.70 31.39 27.09 9.75%
EPS 5.84 7.56 9.95 9.23 7.85 6.75 6.19 -0.96%
DPS 10.75 4.26 5.49 3.97 2.86 2.12 1.86 33.94%
NAPS 0.8457 0.8068 0.7036 0.6219 0.4759 0.236 0.4101 12.81%
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 2.11 0.81 1.25 1.42 1.65 1.84 1.74 3.26%
P/EPS 17.15 5.87 7.25 8.77 8.99 8.56 7.61 14.49%
EY 5.83 17.04 13.78 11.40 11.13 11.68 13.14 -12.66%
DY 10.75 9.64 7.64 4.90 4.07 3.67 3.95 18.15%
P/NAPS 1.18 0.55 1.03 1.30 1.48 2.45 1.15 0.42%
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 2.45 0.92 1.06 1.39 1.42 2.29 1.61 7.24%
P/EPS 19.90 6.68 6.15 8.63 7.71 10.66 7.04 18.89%
EY 5.03 14.97 16.27 11.59 12.97 9.38 14.20 -15.87%
DY 9.26 8.47 9.01 4.98 4.74 2.95 4.27 13.76%
P/NAPS 1.37 0.63 0.87 1.28 1.27 3.05 1.06 4.36%

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