[GAMUDA] QoQ Annualized Quarter 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- -1.91%
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 1,487,257 1,411,836 1,443,908 1,719,032 1,669,330 1,581,146 1,510,220 -1.01%
PBT 443,720 426,084 442,728 434,089 432,225 421,022 425,060 2.90%
Tax -172,416 -147,804 -162,648 -152,220 -144,877 -140,646 -158,128 5.94%
NP 271,304 278,280 280,080 281,869 287,348 280,376 266,932 1.08%
-
NP to SH 271,304 278,280 280,080 281,869 287,348 280,376 266,932 1.08%
-
Tax Rate 38.86% 34.69% 36.74% 35.07% 33.52% 33.41% 37.20% -
Total Cost 1,215,953 1,133,556 1,163,828 1,437,163 1,381,982 1,300,770 1,243,288 -1.47%
-
Net Worth 2,025,874 1,980,325 1,977,382 1,855,219 1,785,765 1,719,487 1,628,312 15.69%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 69,260 103,449 - 151,593 66,936 99,474 - -
Div Payout % 25.53% 37.17% - 53.78% 23.29% 35.48% - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 2,025,874 1,980,325 1,977,382 1,855,219 1,785,765 1,719,487 1,628,312 15.69%
NOSH 742,078 738,927 737,829 721,875 717,174 710,532 695,860 4.38%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 18.24% 19.71% 19.40% 16.40% 17.21% 17.73% 17.68% -
ROE 13.39% 14.05% 14.16% 15.19% 16.09% 16.31% 16.39% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 200.42 191.07 195.70 238.13 232.76 222.53 217.03 -5.17%
EPS 36.56 37.66 37.96 39.04 40.07 39.46 38.36 -3.15%
DPS 9.33 14.00 0.00 21.00 9.33 14.00 0.00 -
NAPS 2.73 2.68 2.68 2.57 2.49 2.42 2.34 10.83%
Adjusted Per Share Value based on latest NOSH - 735,629
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 52.72 50.05 51.18 60.93 59.17 56.05 53.53 -1.01%
EPS 9.62 9.86 9.93 9.99 10.19 9.94 9.46 1.12%
DPS 2.46 3.67 0.00 5.37 2.37 3.53 0.00 -
NAPS 0.7181 0.702 0.7009 0.6576 0.633 0.6095 0.5772 15.69%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 2.32 2.75 2.50 2.65 2.80 3.15 3.80 -
P/RPS 1.16 1.44 1.28 1.11 1.20 1.42 1.75 -23.99%
P/EPS 6.35 7.30 6.59 6.79 6.99 7.98 9.91 -25.69%
EY 15.76 13.69 15.18 14.73 14.31 12.53 10.09 34.65%
DY 4.02 5.09 0.00 7.92 3.33 4.44 0.00 -
P/NAPS 0.85 1.03 0.93 1.03 1.12 1.30 1.62 -34.97%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 27/06/05 23/03/05 21/12/04 27/09/04 25/06/04 25/03/04 18/12/03 -
Price 2.12 2.33 2.62 2.43 2.75 3.10 3.05 -
P/RPS 1.06 1.22 1.34 1.02 1.18 1.39 1.41 -17.33%
P/EPS 5.80 6.19 6.90 6.22 6.86 7.86 7.95 -18.97%
EY 17.25 16.16 14.49 16.07 14.57 12.73 12.58 23.44%
DY 4.40 6.01 0.00 8.64 3.39 4.52 0.00 -
P/NAPS 0.78 0.87 0.98 0.95 1.10 1.28 1.30 -28.88%

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