[GAMUDA] QoQ Annualized Quarter Result on 31-Oct-2004 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
21-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- -0.63%
YoY- 4.93%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 1,661,453 1,487,257 1,411,836 1,443,908 1,719,032 1,669,330 1,581,146 3.36%
PBT 412,662 443,720 426,084 442,728 434,089 432,225 421,022 -1.32%
Tax -146,884 -172,416 -147,804 -162,648 -152,220 -144,877 -140,646 2.93%
NP 265,778 271,304 278,280 280,080 281,869 287,348 280,376 -3.50%
-
NP to SH 265,778 271,304 278,280 280,080 281,869 287,348 280,376 -3.50%
-
Tax Rate 35.59% 38.86% 34.69% 36.74% 35.07% 33.52% 33.41% -
Total Cost 1,395,675 1,215,953 1,133,556 1,163,828 1,437,163 1,381,982 1,300,770 4.81%
-
Net Worth 2,165,212 2,025,874 1,980,325 1,977,382 1,855,219 1,785,765 1,719,487 16.62%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 119,049 69,260 103,449 - 151,593 66,936 99,474 12.73%
Div Payout % 44.79% 25.53% 37.17% - 53.78% 23.29% 35.48% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 2,165,212 2,025,874 1,980,325 1,977,382 1,855,219 1,785,765 1,719,487 16.62%
NOSH 744,059 742,078 738,927 737,829 721,875 717,174 710,532 3.12%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 16.00% 18.24% 19.71% 19.40% 16.40% 17.21% 17.73% -
ROE 12.27% 13.39% 14.05% 14.16% 15.19% 16.09% 16.31% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 223.30 200.42 191.07 195.70 238.13 232.76 222.53 0.23%
EPS 35.72 36.56 37.66 37.96 39.04 40.07 39.46 -6.42%
DPS 16.00 9.33 14.00 0.00 21.00 9.33 14.00 9.31%
NAPS 2.91 2.73 2.68 2.68 2.57 2.49 2.42 13.09%
Adjusted Per Share Value based on latest NOSH - 737,829
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 58.89 52.72 50.05 51.18 60.93 59.17 56.05 3.35%
EPS 9.42 9.62 9.86 9.93 9.99 10.19 9.94 -3.52%
DPS 4.22 2.46 3.67 0.00 5.37 2.37 3.53 12.65%
NAPS 0.7675 0.7181 0.702 0.7009 0.6576 0.633 0.6095 16.62%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 2.33 2.32 2.75 2.50 2.65 2.80 3.15 -
P/RPS 1.04 1.16 1.44 1.28 1.11 1.20 1.42 -18.76%
P/EPS 6.52 6.35 7.30 6.59 6.79 6.99 7.98 -12.61%
EY 15.33 15.76 13.69 15.18 14.73 14.31 12.53 14.40%
DY 6.87 4.02 5.09 0.00 7.92 3.33 4.44 33.81%
P/NAPS 0.80 0.85 1.03 0.93 1.03 1.12 1.30 -27.67%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 28/09/05 27/06/05 23/03/05 21/12/04 27/09/04 25/06/04 25/03/04 -
Price 2.25 2.12 2.33 2.62 2.43 2.75 3.10 -
P/RPS 1.01 1.06 1.22 1.34 1.02 1.18 1.39 -19.19%
P/EPS 6.30 5.80 6.19 6.90 6.22 6.86 7.86 -13.72%
EY 15.88 17.25 16.16 14.49 16.07 14.57 12.73 15.89%
DY 7.11 4.40 6.01 0.00 8.64 3.39 4.52 35.29%
P/NAPS 0.77 0.78 0.87 0.98 0.95 1.10 1.28 -28.76%

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