[GAMUDA] QoQ Quarter Result on 30-Apr-2002 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
30-Apr-2002 [#3]
Profit Trend
QoQ- 7.75%
YoY- 32.72%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 301,154 320,038 318,738 265,031 228,591 230,392 240,857 16.01%
PBT 102,003 93,752 108,732 110,520 87,197 78,517 72,220 25.80%
Tax -38,433 -35,800 -47,539 -46,522 -27,801 -24,316 -23,484 38.74%
NP 63,570 57,952 61,193 63,998 59,396 54,201 48,736 19.32%
-
NP to SH 63,570 57,952 61,193 63,998 59,396 54,201 48,736 19.32%
-
Tax Rate 37.68% 38.19% 43.72% 42.09% 31.88% 30.97% 32.52% -
Total Cost 237,584 262,086 257,545 201,033 169,195 176,191 192,121 15.16%
-
Net Worth 1,342,933 1,334,243 1,450,898 1,377,595 1,305,113 1,271,792 1,210,088 7.17%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 47,238 - 33,585 - 33,293 - 26,595 46.51%
Div Payout % 74.31% - 54.88% - 56.05% - 54.57% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 1,342,933 1,334,243 1,450,898 1,377,595 1,305,113 1,271,792 1,210,088 7.17%
NOSH 674,840 673,860 671,712 668,735 665,874 665,859 664,884 0.99%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 21.11% 18.11% 19.20% 24.15% 25.98% 23.53% 20.23% -
ROE 4.73% 4.34% 4.22% 4.65% 4.55% 4.26% 4.03% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 44.63 47.49 47.45 39.63 34.33 34.60 36.23 14.87%
EPS 9.42 8.60 9.11 9.57 8.92 8.14 7.33 18.14%
DPS 7.00 0.00 5.00 0.00 5.00 0.00 4.00 45.07%
NAPS 1.99 1.98 2.16 2.06 1.96 1.91 1.82 6.11%
Adjusted Per Share Value based on latest NOSH - 668,735
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 10.67 11.34 11.30 9.39 8.10 8.17 8.54 15.95%
EPS 2.25 2.05 2.17 2.27 2.11 1.92 1.73 19.09%
DPS 1.67 0.00 1.19 0.00 1.18 0.00 0.94 46.53%
NAPS 0.476 0.4729 0.5143 0.4883 0.4626 0.4508 0.4289 7.17%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 2.95 2.85 3.00 3.17 2.45 2.23 2.03 -
P/RPS 6.61 6.00 6.32 8.00 7.14 6.44 5.60 11.65%
P/EPS 31.32 33.14 32.93 33.12 27.47 27.40 27.69 8.53%
EY 3.19 3.02 3.04 3.02 3.64 3.65 3.61 -7.89%
DY 2.37 0.00 1.67 0.00 2.04 0.00 1.97 13.07%
P/NAPS 1.48 1.44 1.39 1.54 1.25 1.17 1.12 20.35%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 26/03/03 23/12/02 25/09/02 28/06/02 04/04/02 21/12/01 25/09/01 -
Price 2.53 2.75 2.85 3.12 3.05 2.25 2.04 -
P/RPS 5.67 5.79 6.01 7.87 8.88 6.50 5.63 0.47%
P/EPS 26.86 31.98 31.28 32.60 34.19 27.64 27.83 -2.33%
EY 3.72 3.13 3.20 3.07 2.92 3.62 3.59 2.39%
DY 2.77 0.00 1.75 0.00 1.64 0.00 1.96 25.85%
P/NAPS 1.27 1.39 1.32 1.51 1.56 1.18 1.12 8.71%

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