[GAMUDA] QoQ Cumulative Quarter Result on 30-Apr-2005 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- 46.24%
YoY- -5.58%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 587,587 320,892 1,661,453 1,115,443 705,918 360,977 1,719,032 -51.01%
PBT 113,377 61,329 412,662 332,790 213,042 110,682 434,089 -59.04%
Tax -20,347 -10,826 -146,884 -129,312 -73,902 -40,662 -152,220 -73.76%
NP 93,030 50,503 265,778 203,478 139,140 70,020 281,869 -52.14%
-
NP to SH 86,625 46,598 265,778 203,478 139,140 70,020 281,869 -54.36%
-
Tax Rate 17.95% 17.65% 35.59% 38.86% 34.69% 36.74% 35.07% -
Total Cost 494,557 270,389 1,395,675 911,965 566,778 290,957 1,437,163 -50.79%
-
Net Worth 2,270,898 2,157,036 2,165,212 2,025,875 1,980,325 1,977,382 1,855,219 14.38%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 52,636 - 119,049 51,945 51,724 - 151,593 -50.50%
Div Payout % 60.76% - 44.79% 25.53% 37.17% - 53.78% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 2,270,898 2,157,036 2,165,212 2,025,875 1,980,325 1,977,382 1,855,219 14.38%
NOSH 751,953 751,580 744,059 742,078 738,927 737,829 721,875 2.75%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 15.83% 15.74% 16.00% 18.24% 19.71% 19.40% 16.40% -
ROE 3.81% 2.16% 12.27% 10.04% 7.03% 3.54% 15.19% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 78.14 42.70 223.30 150.31 95.53 48.92 238.13 -52.32%
EPS 11.52 6.20 35.72 27.42 18.83 9.49 39.04 -55.57%
DPS 7.00 0.00 16.00 7.00 7.00 0.00 21.00 -51.82%
NAPS 3.02 2.87 2.91 2.73 2.68 2.68 2.57 11.32%
Adjusted Per Share Value based on latest NOSH - 748,116
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 20.82 11.37 58.88 39.53 25.02 12.79 60.92 -51.02%
EPS 3.07 1.65 9.42 7.21 4.93 2.48 9.99 -54.36%
DPS 1.87 0.00 4.22 1.84 1.83 0.00 5.37 -50.40%
NAPS 0.8048 0.7645 0.7674 0.718 0.7018 0.7008 0.6575 14.38%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 1.66 1.91 2.33 2.32 2.75 2.50 2.65 -
P/RPS 2.12 4.47 1.04 1.54 2.88 5.11 1.11 53.75%
P/EPS 14.41 30.81 6.52 8.46 14.60 26.34 6.79 64.91%
EY 6.94 3.25 15.33 11.82 6.85 3.80 14.73 -39.36%
DY 4.22 0.00 6.87 3.02 2.55 0.00 7.92 -34.20%
P/NAPS 0.55 0.67 0.80 0.85 1.03 0.93 1.03 -34.10%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 23/03/06 20/12/05 28/09/05 27/06/05 23/03/05 21/12/04 27/09/04 -
Price 1.89 1.80 2.25 2.12 2.33 2.62 2.43 -
P/RPS 2.42 4.22 1.01 1.41 2.44 5.36 1.02 77.60%
P/EPS 16.41 29.03 6.30 7.73 12.37 27.61 6.22 90.59%
EY 6.10 3.44 15.88 12.93 8.08 3.62 16.07 -47.48%
DY 3.70 0.00 7.11 3.30 3.00 0.00 8.64 -43.09%
P/NAPS 0.63 0.63 0.77 0.78 0.87 0.98 0.95 -23.89%

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