[GAMUDA] QoQ Annualized Quarter 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- 5.04%
YoY- 15.36%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 1,443,908 1,719,032 1,669,330 1,581,146 1,510,220 1,442,069 1,300,820 7.17%
PBT 442,728 434,089 432,225 421,022 425,060 406,002 400,293 6.91%
Tax -162,648 -152,220 -144,877 -140,646 -158,128 -164,229 -149,269 5.86%
NP 280,080 281,869 287,348 280,376 266,932 241,773 251,024 7.53%
-
NP to SH 280,080 281,869 287,348 280,376 266,932 241,773 251,024 7.53%
-
Tax Rate 36.74% 35.07% 33.52% 33.41% 37.20% 40.45% 37.29% -
Total Cost 1,163,828 1,437,163 1,381,982 1,300,770 1,243,288 1,200,296 1,049,796 7.08%
-
Net Worth 1,977,382 1,855,219 1,785,765 1,719,487 1,628,312 1,481,485 1,418,087 24.68%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - 151,593 66,936 99,474 - 108,236 63,026 -
Div Payout % - 53.78% 23.29% 35.48% - 44.77% 25.11% -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 1,977,382 1,855,219 1,785,765 1,719,487 1,628,312 1,481,485 1,418,087 24.68%
NOSH 737,829 721,875 717,174 710,532 695,860 676,477 675,279 6.05%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 19.40% 16.40% 17.21% 17.73% 17.68% 16.77% 19.30% -
ROE 14.16% 15.19% 16.09% 16.31% 16.39% 16.32% 17.70% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 195.70 238.13 232.76 222.53 217.03 213.17 192.63 1.05%
EPS 37.96 39.04 40.07 39.46 38.36 35.74 37.17 1.40%
DPS 0.00 21.00 9.33 14.00 0.00 16.00 9.33 -
NAPS 2.68 2.57 2.49 2.42 2.34 2.19 2.10 17.56%
Adjusted Per Share Value based on latest NOSH - 725,133
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 50.77 60.45 58.70 55.60 53.10 50.71 45.74 7.16%
EPS 9.85 9.91 10.10 9.86 9.39 8.50 8.83 7.52%
DPS 0.00 5.33 2.35 3.50 0.00 3.81 2.22 -
NAPS 0.6953 0.6524 0.6279 0.6046 0.5726 0.5209 0.4986 24.69%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 2.50 2.65 2.80 3.15 3.80 3.22 2.60 -
P/RPS 1.28 1.11 1.20 1.42 1.75 1.51 1.35 -3.47%
P/EPS 6.59 6.79 6.99 7.98 9.91 9.01 6.99 -3.83%
EY 15.18 14.73 14.31 12.53 10.09 11.10 14.30 4.04%
DY 0.00 7.92 3.33 4.44 0.00 4.97 3.59 -
P/NAPS 0.93 1.03 1.12 1.30 1.62 1.47 1.24 -17.37%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 21/12/04 27/09/04 25/06/04 25/03/04 18/12/03 26/09/03 27/06/03 -
Price 2.62 2.43 2.75 3.10 3.05 3.25 3.05 -
P/RPS 1.34 1.02 1.18 1.39 1.41 1.52 1.58 -10.35%
P/EPS 6.90 6.22 6.86 7.86 7.95 9.09 8.20 -10.82%
EY 14.49 16.07 14.57 12.73 12.58 11.00 12.19 12.15%
DY 0.00 8.64 3.39 4.52 0.00 4.92 3.06 -
P/NAPS 0.98 0.95 1.10 1.28 1.30 1.48 1.45 -22.89%

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