[GAMUDA] QoQ Cumulative Quarter Result on 31-Oct-2000 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
20-Dec-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2001
Quarter
31-Oct-2000 [#1]
Profit Trend
QoQ- -67.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 831,283 590,426 404,677 186,231 637,488 445,917 277,850 107.76%
PBT 276,035 203,814 132,623 65,714 206,062 149,718 94,459 104.53%
Tax -84,327 -60,843 -37,873 -18,583 -59,247 -41,322 -27,636 110.51%
NP 191,708 142,971 94,750 47,131 146,815 108,396 66,823 102.03%
-
NP to SH 191,708 142,971 94,750 47,131 146,815 108,396 66,823 102.03%
-
Tax Rate 30.55% 29.85% 28.56% 28.28% 28.75% 27.60% 29.26% -
Total Cost 639,575 447,455 309,927 139,100 490,673 337,521 211,027 109.56%
-
Net Worth 1,210,647 1,184,217 1,157,759 1,057,995 1,013,648 1,013,648 913,714 20.65%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div 53,215 26,611 - - 50,682 25,341 - -
Div Payout % 27.76% 18.61% - - 34.52% 23.38% - -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 1,210,647 1,184,217 1,157,759 1,057,995 1,013,648 1,013,648 913,714 20.65%
NOSH 665,190 665,290 665,379 633,530 633,530 633,530 304,571 68.41%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 23.06% 24.21% 23.41% 25.31% 23.03% 24.31% 24.05% -
ROE 15.84% 12.07% 8.18% 4.45% 14.48% 10.69% 7.31% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 124.97 88.75 60.82 29.40 100.62 70.39 91.23 23.36%
EPS 28.82 21.49 14.24 7.09 22.96 17.11 10.97 90.50%
DPS 8.00 4.00 0.00 0.00 8.00 4.00 0.00 -
NAPS 1.82 1.78 1.74 1.67 1.60 1.60 3.00 -28.35%
Adjusted Per Share Value based on latest NOSH - 647,570
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 29.23 20.76 14.23 6.55 22.42 15.68 9.77 107.76%
EPS 6.74 5.03 3.33 1.66 5.16 3.81 2.35 101.99%
DPS 1.87 0.94 0.00 0.00 1.78 0.89 0.00 -
NAPS 0.4257 0.4164 0.4071 0.372 0.3564 0.3564 0.3213 20.65%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 -
Price 2.03 1.85 2.00 2.18 2.15 2.53 5.15 -
P/RPS 1.62 2.08 3.29 7.42 2.14 3.59 5.65 -56.55%
P/EPS 7.04 8.61 14.04 29.30 9.28 14.79 23.47 -55.22%
EY 14.20 11.62 7.12 3.41 10.78 6.76 4.26 123.30%
DY 3.94 2.16 0.00 0.00 3.72 1.58 0.00 -
P/NAPS 1.12 1.04 1.15 1.31 1.34 1.58 1.72 -24.89%
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 25/09/01 21/06/01 21/03/01 20/12/00 27/09/00 04/08/00 31/03/00 -
Price 2.04 1.90 1.85 1.84 2.01 2.17 2.83 -
P/RPS 1.63 2.14 3.04 6.26 2.00 3.08 3.10 -34.88%
P/EPS 7.08 8.84 12.99 24.73 8.67 12.68 12.90 -32.99%
EY 14.13 11.31 7.70 4.04 11.53 7.88 7.75 49.29%
DY 3.92 2.11 0.00 0.00 3.98 1.84 0.00 -
P/NAPS 1.12 1.07 1.06 1.10 1.26 1.36 0.94 12.40%

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