[GAMUDA] YoY TTM Result on 31-Oct-2003 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 3.63%
YoY- 20.91%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 1,271,815 1,621,368 1,702,454 1,499,586 1,132,398 875,444 718,231 9.98%
PBT 224,007 363,309 438,507 418,515 350,851 275,085 227,492 -0.25%
Tax -51,952 -117,048 -153,350 -167,961 -143,619 -86,209 -64,758 -3.60%
NP 172,055 246,261 285,157 250,554 207,232 188,876 162,734 0.93%
-
NP to SH 158,108 242,356 285,157 250,554 207,232 188,876 162,734 -0.47%
-
Tax Rate 23.19% 32.22% 34.97% 40.13% 40.93% 31.34% 28.47% -
Total Cost 1,099,760 1,375,107 1,417,297 1,249,032 925,166 686,568 555,497 12.05%
-
Net Worth 2,258,290 2,157,036 1,977,382 1,628,312 1,334,243 665,859 1,081,442 13.05%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 173,252 119,331 153,747 108,426 66,879 53,198 38,353 28.55%
Div Payout % 109.58% 49.24% 53.92% 43.27% 32.27% 28.17% 23.57% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 2,258,290 2,157,036 1,977,382 1,628,312 1,334,243 665,859 1,081,442 13.05%
NOSH 752,763 751,580 737,829 695,860 673,860 665,859 647,570 2.53%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 13.53% 15.19% 16.75% 16.71% 18.30% 21.57% 22.66% -
ROE 7.00% 11.24% 14.42% 15.39% 15.53% 28.37% 15.05% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 168.95 215.73 230.74 215.50 168.05 131.48 110.91 7.26%
EPS 21.00 32.25 38.65 36.01 30.75 28.37 25.13 -2.94%
DPS 23.00 16.00 21.00 15.58 10.00 8.00 5.92 25.36%
NAPS 3.00 2.87 2.68 2.34 1.98 1.00 1.67 10.25%
Adjusted Per Share Value based on latest NOSH - 695,860
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 45.87 58.48 61.40 54.08 40.84 31.57 25.90 9.98%
EPS 5.70 8.74 10.28 9.04 7.47 6.81 5.87 -0.48%
DPS 6.25 4.30 5.55 3.91 2.41 1.92 1.38 28.61%
NAPS 0.8145 0.778 0.7132 0.5873 0.4812 0.2402 0.39 13.05%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.98 1.91 2.50 3.80 2.85 2.23 2.18 -
P/RPS 1.17 0.89 1.08 1.76 1.70 1.70 1.97 -8.31%
P/EPS 9.43 5.92 6.47 10.55 9.27 7.86 8.67 1.40%
EY 10.61 16.88 15.46 9.48 10.79 12.72 11.53 -1.37%
DY 11.62 8.38 8.40 4.10 3.51 3.59 2.72 27.36%
P/NAPS 0.66 0.67 0.93 1.62 1.44 2.23 1.31 -10.79%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 21/12/06 20/12/05 21/12/04 18/12/03 23/12/02 21/12/01 20/12/00 -
Price 2.41 1.80 2.62 3.05 2.75 2.25 1.84 -
P/RPS 1.43 0.83 1.14 1.42 1.64 1.71 1.66 -2.45%
P/EPS 11.47 5.58 6.78 8.47 8.94 7.93 7.32 7.76%
EY 8.72 17.91 14.75 11.81 11.18 12.61 13.66 -7.20%
DY 9.54 8.89 8.02 5.11 3.64 3.56 3.22 19.83%
P/NAPS 0.80 0.63 0.98 1.30 1.39 2.25 1.10 -5.16%

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