[GAMUDA] QoQ Quarter Result on 30-Apr-2005 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- -6.92%
YoY- -14.58%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 266,695 320,892 546,010 409,525 344,941 360,977 467,034 -31.09%
PBT 52,048 61,329 79,872 119,748 102,360 110,682 109,920 -39.16%
Tax -9,521 -10,826 -17,572 -55,410 -33,240 -40,662 -43,562 -63.61%
NP 42,527 50,503 62,300 64,338 69,120 70,020 66,358 -25.60%
-
NP to SH 40,027 46,598 62,300 64,338 69,120 70,020 66,358 -28.54%
-
Tax Rate 18.29% 17.65% 22.00% 46.27% 32.47% 36.74% 39.63% -
Total Cost 224,168 270,389 483,710 345,187 275,821 290,957 400,676 -32.03%
-
Net Worth 2,276,488 2,157,036 2,099,157 2,042,357 1,985,440 1,977,382 1,897,922 12.85%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 52,766 - 67,472 - 51,858 - 102,988 -35.89%
Div Payout % 131.83% - 108.30% - 75.03% - 155.20% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 2,276,488 2,157,036 2,099,157 2,042,357 1,985,440 1,977,382 1,897,922 12.85%
NOSH 753,804 751,580 749,699 748,116 740,836 737,829 735,629 1.63%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 15.95% 15.74% 11.41% 15.71% 20.04% 19.40% 14.21% -
ROE 1.76% 2.16% 2.97% 3.15% 3.48% 3.54% 3.50% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 35.38 42.70 72.83 54.74 46.56 48.92 63.49 -32.21%
EPS 5.31 6.20 8.31 8.60 9.33 9.49 9.02 -29.69%
DPS 7.00 0.00 9.00 0.00 7.00 0.00 14.00 -36.92%
NAPS 3.02 2.87 2.80 2.73 2.68 2.68 2.58 11.03%
Adjusted Per Share Value based on latest NOSH - 748,116
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 9.45 11.37 19.35 14.51 12.22 12.79 16.55 -31.10%
EPS 1.42 1.65 2.21 2.28 2.45 2.48 2.35 -28.46%
DPS 1.87 0.00 2.39 0.00 1.84 0.00 3.65 -35.89%
NAPS 0.8068 0.7645 0.7439 0.7238 0.7036 0.7008 0.6726 12.85%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 1.66 1.91 2.33 2.32 2.75 2.50 2.65 -
P/RPS 4.69 4.47 3.20 4.24 5.91 5.11 4.17 8.12%
P/EPS 31.26 30.81 28.04 26.98 29.47 26.34 29.38 4.20%
EY 3.20 3.25 3.57 3.71 3.39 3.80 3.40 -3.95%
DY 4.22 0.00 3.86 0.00 2.55 0.00 5.28 -13.84%
P/NAPS 0.55 0.67 0.83 0.85 1.03 0.93 1.03 -34.10%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 23/03/06 20/12/05 28/09/05 27/06/05 23/03/05 21/12/04 27/09/04 -
Price 1.89 1.80 2.25 2.12 2.33 2.62 2.43 -
P/RPS 5.34 4.22 3.09 3.87 5.00 5.36 3.83 24.72%
P/EPS 35.59 29.03 27.08 24.65 24.97 27.61 26.94 20.33%
EY 2.81 3.44 3.69 4.06 4.00 3.62 3.71 -16.86%
DY 3.70 0.00 4.00 0.00 3.00 0.00 5.76 -25.49%
P/NAPS 0.63 0.63 0.80 0.78 0.87 0.98 0.94 -23.35%

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