[GAMUDA] QoQ Cumulative Quarter Result on 31-Oct-2003 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- -72.4%
YoY- 15.15%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 1,719,032 1,251,998 790,573 377,555 1,442,069 975,615 621,192 97.23%
PBT 434,089 324,169 210,511 106,265 406,002 300,220 195,755 70.13%
Tax -152,220 -108,658 -70,323 -39,532 -164,229 -111,952 -74,233 61.47%
NP 281,869 215,511 140,188 66,733 241,773 188,268 121,522 75.31%
-
NP to SH 281,869 215,511 140,188 66,733 241,773 188,268 121,522 75.31%
-
Tax Rate 35.07% 33.52% 33.41% 37.20% 40.45% 37.29% 37.92% -
Total Cost 1,437,163 1,036,487 650,385 310,822 1,200,296 787,347 499,670 102.37%
-
Net Worth 1,855,219 1,785,765 1,719,487 1,628,312 1,481,485 1,418,087 1,342,747 24.07%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 151,593 50,202 49,737 - 108,236 47,269 47,232 117.73%
Div Payout % 53.78% 23.29% 35.48% - 44.77% 25.11% 38.87% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 1,855,219 1,785,765 1,719,487 1,628,312 1,481,485 1,418,087 1,342,747 24.07%
NOSH 721,875 717,174 710,532 695,860 676,477 675,279 674,747 4.60%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 16.40% 17.21% 17.73% 17.68% 16.77% 19.30% 19.56% -
ROE 15.19% 12.07% 8.15% 4.10% 16.32% 13.28% 9.05% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 238.13 174.57 111.26 54.26 213.17 144.48 92.06 88.54%
EPS 39.04 30.05 19.73 9.59 35.74 27.88 18.01 67.57%
DPS 21.00 7.00 7.00 0.00 16.00 7.00 7.00 108.14%
NAPS 2.57 2.49 2.42 2.34 2.19 2.10 1.99 18.60%
Adjusted Per Share Value based on latest NOSH - 695,860
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 60.93 44.38 28.02 13.38 51.12 34.58 22.02 97.21%
EPS 9.99 7.64 4.97 2.37 8.57 6.67 4.31 75.23%
DPS 5.37 1.78 1.76 0.00 3.84 1.68 1.67 118.01%
NAPS 0.6576 0.633 0.6095 0.5772 0.5251 0.5027 0.476 24.06%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 2.65 2.80 3.15 3.80 3.22 2.60 2.95 -
P/RPS 1.11 1.60 2.83 7.00 1.51 1.80 3.20 -50.66%
P/EPS 6.79 9.32 15.97 39.62 9.01 9.33 16.38 -44.43%
EY 14.73 10.73 6.26 2.52 11.10 10.72 6.11 79.89%
DY 7.92 2.50 2.22 0.00 4.97 2.69 2.37 123.68%
P/NAPS 1.03 1.12 1.30 1.62 1.47 1.24 1.48 -21.48%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 27/09/04 25/06/04 25/03/04 18/12/03 26/09/03 27/06/03 26/03/03 -
Price 2.43 2.75 3.10 3.05 3.25 3.05 2.53 -
P/RPS 1.02 1.58 2.79 5.62 1.52 2.11 2.75 -48.40%
P/EPS 6.22 9.15 15.71 31.80 9.09 10.94 14.05 -41.94%
EY 16.07 10.93 6.36 3.14 11.00 9.14 7.12 72.14%
DY 8.64 2.55 2.26 0.00 4.92 2.30 2.77 113.62%
P/NAPS 0.95 1.10 1.28 1.30 1.48 1.45 1.27 -17.61%

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