[GAMUDA] QoQ Quarter Result on 31-Jan-2003 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- 9.69%
YoY- 7.03%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 377,555 466,454 354,423 301,154 320,038 318,738 265,031 26.52%
PBT 106,265 105,782 104,465 102,003 93,752 108,732 110,520 -2.57%
Tax -39,532 -52,277 -37,719 -38,433 -35,800 -47,539 -46,522 -10.25%
NP 66,733 53,505 66,746 63,570 57,952 61,193 63,998 2.82%
-
NP to SH 66,733 53,505 66,746 63,570 57,952 61,193 63,998 2.82%
-
Tax Rate 37.20% 49.42% 36.11% 37.68% 38.19% 43.72% 42.09% -
Total Cost 310,822 412,949 287,677 237,584 262,086 257,545 201,033 33.60%
-
Net Worth 1,628,312 1,488,893 1,421,567 1,342,933 1,334,243 1,450,898 1,377,595 11.75%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - 61,187 - 47,238 - 33,585 - -
Div Payout % - 114.36% - 74.31% - 54.88% - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 1,628,312 1,488,893 1,421,567 1,342,933 1,334,243 1,450,898 1,377,595 11.75%
NOSH 695,860 679,860 676,937 674,840 673,860 671,712 668,735 2.67%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 17.68% 11.47% 18.83% 21.11% 18.11% 19.20% 24.15% -
ROE 4.10% 3.59% 4.70% 4.73% 4.34% 4.22% 4.65% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 54.26 68.61 52.36 44.63 47.49 47.45 39.63 23.23%
EPS 9.59 7.87 9.86 9.42 8.60 9.11 9.57 0.13%
DPS 0.00 9.00 0.00 7.00 0.00 5.00 0.00 -
NAPS 2.34 2.19 2.10 1.99 1.98 2.16 2.06 8.84%
Adjusted Per Share Value based on latest NOSH - 674,840
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 13.38 16.53 12.56 10.67 11.34 11.30 9.39 26.54%
EPS 2.37 1.90 2.37 2.25 2.05 2.17 2.27 2.90%
DPS 0.00 2.17 0.00 1.67 0.00 1.19 0.00 -
NAPS 0.5772 0.5278 0.5039 0.476 0.4729 0.5143 0.4883 11.76%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 3.80 3.22 2.60 2.95 2.85 3.00 3.17 -
P/RPS 7.00 4.69 4.97 6.61 6.00 6.32 8.00 -8.49%
P/EPS 39.62 40.91 26.37 31.32 33.14 32.93 33.12 12.65%
EY 2.52 2.44 3.79 3.19 3.02 3.04 3.02 -11.33%
DY 0.00 2.80 0.00 2.37 0.00 1.67 0.00 -
P/NAPS 1.62 1.47 1.24 1.48 1.44 1.39 1.54 3.42%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 18/12/03 26/09/03 27/06/03 26/03/03 23/12/02 25/09/02 28/06/02 -
Price 3.05 3.25 3.05 2.53 2.75 2.85 3.12 -
P/RPS 5.62 4.74 5.83 5.67 5.79 6.01 7.87 -20.05%
P/EPS 31.80 41.30 30.93 26.86 31.98 31.28 32.60 -1.63%
EY 3.14 2.42 3.23 3.72 3.13 3.20 3.07 1.51%
DY 0.00 2.77 0.00 2.77 0.00 1.75 0.00 -
P/NAPS 1.30 1.48 1.45 1.27 1.39 1.32 1.51 -9.47%

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