[GAMUDA] QoQ Annualized Quarter Result on 31-Jul-2002 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jul-2002 [#4]
Profit Trend
QoQ- 0.84%
YoY- 24.56%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 1,300,820 1,242,384 1,280,152 1,042,752 965,352 917,966 921,568 25.91%
PBT 400,293 391,510 375,008 384,966 368,312 331,428 314,068 17.60%
Tax -149,269 -148,466 -143,200 -146,178 -131,518 -104,234 -97,264 33.15%
NP 251,024 243,044 231,808 238,788 236,793 227,194 216,804 10.29%
-
NP to SH 251,024 243,044 231,808 238,788 236,793 227,194 216,804 10.29%
-
Tax Rate 37.29% 37.92% 38.19% 37.97% 35.71% 31.45% 30.97% -
Total Cost 1,049,796 999,340 1,048,344 803,964 728,558 690,772 704,764 30.52%
-
Net Worth 1,418,087 1,342,747 1,334,243 1,443,150 1,373,810 1,305,100 1,271,792 7.55%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 63,026 94,464 - 66,812 44,459 66,586 - -
Div Payout % 25.11% 38.87% - 27.98% 18.78% 29.31% - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 1,418,087 1,342,747 1,334,243 1,443,150 1,373,810 1,305,100 1,271,792 7.55%
NOSH 675,279 674,747 673,860 668,125 666,898 665,867 665,859 0.94%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 19.30% 19.56% 18.11% 22.90% 24.53% 24.75% 23.53% -
ROE 17.70% 18.10% 17.37% 16.55% 17.24% 17.41% 17.05% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 192.63 184.13 189.97 156.07 144.75 137.86 138.40 24.73%
EPS 37.17 36.02 34.40 35.74 35.51 34.12 32.56 9.25%
DPS 9.33 14.00 0.00 10.00 6.67 10.00 0.00 -
NAPS 2.10 1.99 1.98 2.16 2.06 1.96 1.91 6.54%
Adjusted Per Share Value based on latest NOSH - 671,712
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 46.10 44.03 45.37 36.96 34.21 32.53 32.66 25.91%
EPS 8.90 8.61 8.22 8.46 8.39 8.05 7.68 10.35%
DPS 2.23 3.35 0.00 2.37 1.58 2.36 0.00 -
NAPS 0.5026 0.4759 0.4729 0.5115 0.4869 0.4625 0.4507 7.55%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 2.60 2.95 2.85 3.00 3.17 2.45 2.23 -
P/RPS 1.35 1.60 1.50 1.92 2.19 1.78 1.61 -11.10%
P/EPS 6.99 8.19 8.28 8.39 8.93 7.18 6.85 1.36%
EY 14.30 12.21 12.07 11.91 11.20 13.93 14.60 -1.37%
DY 3.59 4.75 0.00 3.33 2.10 4.08 0.00 -
P/NAPS 1.24 1.48 1.44 1.39 1.54 1.25 1.17 3.96%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 27/06/03 26/03/03 23/12/02 25/09/02 28/06/02 04/04/02 21/12/01 -
Price 3.05 2.53 2.75 2.85 3.12 3.05 2.25 -
P/RPS 1.58 1.37 1.45 1.83 2.16 2.21 1.63 -2.06%
P/EPS 8.20 7.02 7.99 7.97 8.79 8.94 6.91 12.12%
EY 12.19 14.24 12.51 12.54 11.38 11.19 14.47 -10.82%
DY 3.06 5.53 0.00 3.51 2.14 3.28 0.00 -
P/NAPS 1.45 1.27 1.39 1.32 1.51 1.56 1.18 14.76%

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