[GAMUDA] QoQ Quarter Result on 30-Apr-2003 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 5.0%
YoY- 4.29%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 413,018 377,555 466,454 354,423 301,154 320,038 318,738 18.80%
PBT 104,247 106,265 105,782 104,465 102,003 93,752 108,732 -2.76%
Tax -30,791 -39,532 -52,277 -37,719 -38,433 -35,800 -47,539 -25.08%
NP 73,456 66,733 53,505 66,746 63,570 57,952 61,193 12.91%
-
NP to SH 73,456 66,733 53,505 66,746 63,570 57,952 61,193 12.91%
-
Tax Rate 29.54% 37.20% 49.42% 36.11% 37.68% 38.19% 43.72% -
Total Cost 339,562 310,822 412,949 287,677 237,584 262,086 257,545 20.17%
-
Net Worth 1,754,822 1,628,312 1,488,893 1,421,567 1,342,933 1,334,243 1,450,898 13.47%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 50,759 - 61,187 - 47,238 - 33,585 31.59%
Div Payout % 69.10% - 114.36% - 74.31% - 54.88% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 1,754,822 1,628,312 1,488,893 1,421,567 1,342,933 1,334,243 1,450,898 13.47%
NOSH 725,133 695,860 679,860 676,937 674,840 673,860 671,712 5.21%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 17.79% 17.68% 11.47% 18.83% 21.11% 18.11% 19.20% -
ROE 4.19% 4.10% 3.59% 4.70% 4.73% 4.34% 4.22% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 56.96 54.26 68.61 52.36 44.63 47.49 47.45 12.91%
EPS 10.13 9.59 7.87 9.86 9.42 8.60 9.11 7.31%
DPS 7.00 0.00 9.00 0.00 7.00 0.00 5.00 25.06%
NAPS 2.42 2.34 2.19 2.10 1.99 1.98 2.16 7.84%
Adjusted Per Share Value based on latest NOSH - 676,937
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 14.64 13.38 16.53 12.56 10.67 11.34 11.30 18.78%
EPS 2.60 2.37 1.90 2.37 2.25 2.05 2.17 12.77%
DPS 1.80 0.00 2.17 0.00 1.67 0.00 1.19 31.67%
NAPS 0.622 0.5772 0.5278 0.5039 0.476 0.4729 0.5143 13.47%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 3.15 3.80 3.22 2.60 2.95 2.85 3.00 -
P/RPS 5.53 7.00 4.69 4.97 6.61 6.00 6.32 -8.49%
P/EPS 31.10 39.62 40.91 26.37 31.32 33.14 32.93 -3.72%
EY 3.22 2.52 2.44 3.79 3.19 3.02 3.04 3.89%
DY 2.22 0.00 2.80 0.00 2.37 0.00 1.67 20.83%
P/NAPS 1.30 1.62 1.47 1.24 1.48 1.44 1.39 -4.35%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 25/03/04 18/12/03 26/09/03 27/06/03 26/03/03 23/12/02 25/09/02 -
Price 3.10 3.05 3.25 3.05 2.53 2.75 2.85 -
P/RPS 5.44 5.62 4.74 5.83 5.67 5.79 6.01 -6.41%
P/EPS 30.60 31.80 41.30 30.93 26.86 31.98 31.28 -1.45%
EY 3.27 3.14 2.42 3.23 3.72 3.13 3.20 1.44%
DY 2.26 0.00 2.77 0.00 2.77 0.00 1.75 18.53%
P/NAPS 1.28 1.30 1.48 1.45 1.27 1.39 1.32 -2.02%

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