[GAMUDA] QoQ Cumulative Quarter Result on 31-Jan-2004 [#2]

Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 110.07%
YoY- 15.36%
View:
Show?
Cumulative Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 360,977 1,719,032 1,251,998 790,573 377,555 1,442,069 975,615 -48.30%
PBT 110,682 434,089 324,169 210,511 106,265 406,002 300,220 -48.42%
Tax -40,662 -152,220 -108,658 -70,323 -39,532 -164,229 -111,952 -48.93%
NP 70,020 281,869 215,511 140,188 66,733 241,773 188,268 -48.12%
-
NP to SH 70,020 281,869 215,511 140,188 66,733 241,773 188,268 -48.12%
-
Tax Rate 36.74% 35.07% 33.52% 33.41% 37.20% 40.45% 37.29% -
Total Cost 290,957 1,437,163 1,036,487 650,385 310,822 1,200,296 787,347 -48.34%
-
Net Worth 1,977,382 1,855,219 1,785,765 1,719,487 1,628,312 1,481,485 1,418,087 24.68%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - 151,593 50,202 49,737 - 108,236 47,269 -
Div Payout % - 53.78% 23.29% 35.48% - 44.77% 25.11% -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 1,977,382 1,855,219 1,785,765 1,719,487 1,628,312 1,481,485 1,418,087 24.68%
NOSH 737,829 721,875 717,174 710,532 695,860 676,477 675,279 6.05%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 19.40% 16.40% 17.21% 17.73% 17.68% 16.77% 19.30% -
ROE 3.54% 15.19% 12.07% 8.15% 4.10% 16.32% 13.28% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 48.92 238.13 174.57 111.26 54.26 213.17 144.48 -51.26%
EPS 9.49 39.04 30.05 19.73 9.59 35.74 27.88 -51.08%
DPS 0.00 21.00 7.00 7.00 0.00 16.00 7.00 -
NAPS 2.68 2.57 2.49 2.42 2.34 2.19 2.10 17.56%
Adjusted Per Share Value based on latest NOSH - 725,133
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 12.69 60.45 44.02 27.80 13.28 50.71 34.31 -48.31%
EPS 2.46 9.91 7.58 4.93 2.35 8.50 6.62 -48.15%
DPS 0.00 5.33 1.77 1.75 0.00 3.81 1.66 -
NAPS 0.6953 0.6524 0.6279 0.6046 0.5726 0.5209 0.4986 24.69%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 2.50 2.65 2.80 3.15 3.80 3.22 2.60 -
P/RPS 5.11 1.11 1.60 2.83 7.00 1.51 1.80 99.85%
P/EPS 26.34 6.79 9.32 15.97 39.62 9.01 9.33 99.12%
EY 3.80 14.73 10.73 6.26 2.52 11.10 10.72 -49.75%
DY 0.00 7.92 2.50 2.22 0.00 4.97 2.69 -
P/NAPS 0.93 1.03 1.12 1.30 1.62 1.47 1.24 -17.37%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 21/12/04 27/09/04 25/06/04 25/03/04 18/12/03 26/09/03 27/06/03 -
Price 2.62 2.43 2.75 3.10 3.05 3.25 3.05 -
P/RPS 5.36 1.02 1.58 2.79 5.62 1.52 2.11 85.64%
P/EPS 27.61 6.22 9.15 15.71 31.80 9.09 10.94 84.84%
EY 3.62 16.07 10.93 6.36 3.14 11.00 9.14 -45.91%
DY 0.00 8.64 2.55 2.26 0.00 4.92 2.30 -
P/NAPS 0.98 0.95 1.10 1.28 1.30 1.48 1.45 -22.89%

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