[GAMUDA] QoQ Annualized Quarter Result on 31-Jul-2003 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -3.69%
YoY- 1.25%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 1,669,330 1,581,146 1,510,220 1,442,069 1,300,820 1,242,384 1,280,152 19.37%
PBT 432,225 421,022 425,060 406,002 400,293 391,510 375,008 9.93%
Tax -144,877 -140,646 -158,128 -164,229 -149,269 -148,466 -143,200 0.77%
NP 287,348 280,376 266,932 241,773 251,024 243,044 231,808 15.40%
-
NP to SH 287,348 280,376 266,932 241,773 251,024 243,044 231,808 15.40%
-
Tax Rate 33.52% 33.41% 37.20% 40.45% 37.29% 37.92% 38.19% -
Total Cost 1,381,982 1,300,770 1,243,288 1,200,296 1,049,796 999,340 1,048,344 20.24%
-
Net Worth 1,785,765 1,719,487 1,628,312 1,481,485 1,418,087 1,342,747 1,334,243 21.47%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 66,936 99,474 - 108,236 63,026 94,464 - -
Div Payout % 23.29% 35.48% - 44.77% 25.11% 38.87% - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 1,785,765 1,719,487 1,628,312 1,481,485 1,418,087 1,342,747 1,334,243 21.47%
NOSH 717,174 710,532 695,860 676,477 675,279 674,747 673,860 4.24%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 17.21% 17.73% 17.68% 16.77% 19.30% 19.56% 18.11% -
ROE 16.09% 16.31% 16.39% 16.32% 17.70% 18.10% 17.37% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 232.76 222.53 217.03 213.17 192.63 184.13 189.97 14.51%
EPS 40.07 39.46 38.36 35.74 37.17 36.02 34.40 10.71%
DPS 9.33 14.00 0.00 16.00 9.33 14.00 0.00 -
NAPS 2.49 2.42 2.34 2.19 2.10 1.99 1.98 16.52%
Adjusted Per Share Value based on latest NOSH - 679,860
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 58.70 55.60 53.10 50.71 45.74 43.69 45.01 19.38%
EPS 10.10 9.86 9.39 8.50 8.83 8.55 8.15 15.38%
DPS 2.35 3.50 0.00 3.81 2.22 3.32 0.00 -
NAPS 0.6279 0.6046 0.5726 0.5209 0.4986 0.4722 0.4692 21.45%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 2.80 3.15 3.80 3.22 2.60 2.95 2.85 -
P/RPS 1.20 1.42 1.75 1.51 1.35 1.60 1.50 -13.83%
P/EPS 6.99 7.98 9.91 9.01 6.99 8.19 8.28 -10.68%
EY 14.31 12.53 10.09 11.10 14.30 12.21 12.07 12.02%
DY 3.33 4.44 0.00 4.97 3.59 4.75 0.00 -
P/NAPS 1.12 1.30 1.62 1.47 1.24 1.48 1.44 -15.43%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 25/06/04 25/03/04 18/12/03 26/09/03 27/06/03 26/03/03 23/12/02 -
Price 2.75 3.10 3.05 3.25 3.05 2.53 2.75 -
P/RPS 1.18 1.39 1.41 1.52 1.58 1.37 1.45 -12.84%
P/EPS 6.86 7.86 7.95 9.09 8.20 7.02 7.99 -9.67%
EY 14.57 12.73 12.58 11.00 12.19 14.24 12.51 10.70%
DY 3.39 4.52 0.00 4.92 3.06 5.53 0.00 -
P/NAPS 1.10 1.28 1.30 1.48 1.45 1.27 1.39 -14.45%

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