[GAMUDA] YoY TTM Result on 31-Jul-2004 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 4.78%
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 1,516,359 1,226,897 1,661,453 1,719,032 1,442,069 1,042,752 831,283 10.53%
PBT 276,561 222,159 412,662 434,090 406,002 321,863 276,035 0.03%
Tax -51,748 -51,708 -146,884 -152,220 -164,229 -128,284 -84,327 -7.81%
NP 224,813 170,451 265,778 281,870 241,773 193,579 191,708 2.68%
-
NP to SH 185,428 157,583 265,778 281,870 241,773 193,579 191,708 -0.55%
-
Tax Rate 18.71% 23.28% 35.59% 35.07% 40.45% 39.86% 30.55% -
Total Cost 1,291,546 1,056,446 1,395,675 1,437,162 1,200,296 849,173 639,575 12.42%
-
Net Worth 2,914,516 1,505,657 2,099,157 1,897,922 1,488,893 1,343,424 1,210,088 15.76%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 390,049 173,252 119,331 153,747 108,426 66,879 53,198 39.36%
Div Payout % 210.35% 109.94% 44.90% 54.55% 44.85% 34.55% 27.75% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 2,914,516 1,505,657 2,099,157 1,897,922 1,488,893 1,343,424 1,210,088 15.76%
NOSH 968,277 752,828 749,699 735,629 679,860 671,712 664,884 6.46%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 14.83% 13.89% 16.00% 16.40% 16.77% 18.56% 23.06% -
ROE 6.36% 10.47% 12.66% 14.85% 16.24% 14.41% 15.84% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 156.60 162.97 221.62 233.68 212.11 155.24 125.03 3.82%
EPS 19.15 20.93 35.45 38.32 35.56 28.82 28.83 -6.58%
DPS 40.28 23.00 16.00 20.90 16.00 10.00 8.00 30.90%
NAPS 3.01 2.00 2.80 2.58 2.19 2.00 1.82 8.74%
Adjusted Per Share Value based on latest NOSH - 735,629
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 53.32 43.14 58.42 60.45 50.71 36.67 29.23 10.53%
EPS 6.52 5.54 9.35 9.91 8.50 6.81 6.74 -0.55%
DPS 13.72 6.09 4.20 5.41 3.81 2.35 1.87 39.37%
NAPS 1.0248 0.5294 0.7381 0.6674 0.5235 0.4724 0.4255 15.76%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 3.90 1.75 2.33 2.65 3.22 3.00 2.03 -
P/RPS 2.49 1.07 1.05 1.13 1.52 1.93 1.62 7.42%
P/EPS 20.37 8.36 6.57 6.92 9.05 10.41 7.04 19.36%
EY 4.91 11.96 15.22 14.46 11.04 9.61 14.20 -16.21%
DY 10.33 13.14 6.87 7.89 4.97 3.33 3.94 17.41%
P/NAPS 1.30 0.88 0.83 1.03 1.47 1.50 1.12 2.51%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 26/09/07 29/09/06 28/09/05 27/09/04 26/09/03 25/09/02 25/09/01 -
Price 4.32 2.01 2.25 2.43 3.25 2.85 2.04 -
P/RPS 2.76 1.23 1.02 1.04 1.53 1.84 1.63 9.16%
P/EPS 22.56 9.60 6.35 6.34 9.14 9.89 7.08 21.29%
EY 4.43 10.41 15.76 15.77 10.94 10.11 14.13 -17.57%
DY 9.32 11.44 7.11 8.60 4.92 3.51 3.92 15.52%
P/NAPS 1.44 1.01 0.80 0.94 1.48 1.43 1.12 4.27%

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