[GAMUDA] QoQ Cumulative Quarter Result on 31-Jul-2002 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jul-2002 [#4]
Profit Trend
QoQ- 34.46%
YoY- 24.56%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 975,615 621,192 320,038 1,042,752 724,014 458,983 230,392 162.43%
PBT 300,220 195,755 93,752 384,966 276,234 165,714 78,517 145.12%
Tax -111,952 -74,233 -35,800 -146,178 -98,639 -52,117 -24,316 177.52%
NP 188,268 121,522 57,952 238,788 177,595 113,597 54,201 129.88%
-
NP to SH 188,268 121,522 57,952 238,788 177,595 113,597 54,201 129.88%
-
Tax Rate 37.29% 37.92% 38.19% 37.97% 35.71% 31.45% 30.97% -
Total Cost 787,347 499,670 262,086 803,964 546,419 345,386 176,191 172.04%
-
Net Worth 1,418,087 1,342,747 1,334,243 1,443,150 1,373,810 1,305,100 1,271,792 7.55%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 47,269 47,232 - 66,812 33,344 33,293 - -
Div Payout % 25.11% 38.87% - 27.98% 18.78% 29.31% - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 1,418,087 1,342,747 1,334,243 1,443,150 1,373,810 1,305,100 1,271,792 7.55%
NOSH 675,279 674,747 673,860 668,125 666,898 665,867 665,859 0.94%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 19.30% 19.56% 18.11% 22.90% 24.53% 24.75% 23.53% -
ROE 13.28% 9.05% 4.34% 16.55% 12.93% 8.70% 4.26% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 144.48 92.06 47.49 156.07 108.56 68.93 34.60 159.99%
EPS 27.88 18.01 8.60 35.74 26.63 17.06 8.14 127.73%
DPS 7.00 7.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 2.10 1.99 1.98 2.16 2.06 1.96 1.91 6.54%
Adjusted Per Share Value based on latest NOSH - 671,712
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 34.58 22.02 11.34 36.96 25.66 16.27 8.17 162.35%
EPS 6.67 4.31 2.05 8.46 6.29 4.03 1.92 129.90%
DPS 1.68 1.67 0.00 2.37 1.18 1.18 0.00 -
NAPS 0.5026 0.4759 0.4729 0.5115 0.4869 0.4625 0.4507 7.55%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 2.60 2.95 2.85 3.00 3.17 2.45 2.23 -
P/RPS 1.80 3.20 6.00 1.92 2.92 3.55 6.44 -57.35%
P/EPS 9.33 16.38 33.14 8.39 11.90 14.36 27.40 -51.33%
EY 10.72 6.11 3.02 11.91 8.40 6.96 3.65 105.49%
DY 2.69 2.37 0.00 3.33 1.58 2.04 0.00 -
P/NAPS 1.24 1.48 1.44 1.39 1.54 1.25 1.17 3.96%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 27/06/03 26/03/03 23/12/02 25/09/02 28/06/02 04/04/02 21/12/01 -
Price 3.05 2.53 2.75 2.85 3.12 3.05 2.25 -
P/RPS 2.11 2.75 5.79 1.83 2.87 4.42 6.50 -52.86%
P/EPS 10.94 14.05 31.98 7.97 11.72 17.88 27.64 -46.18%
EY 9.14 7.12 3.13 12.54 8.54 5.59 3.62 85.73%
DY 2.30 2.77 0.00 3.51 1.60 1.64 0.00 -
P/NAPS 1.45 1.27 1.39 1.32 1.51 1.56 1.18 14.76%

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