[GAMUDA] QoQ Quarter Result on 31-Jan-2005 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
23-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- -1.29%
YoY- -5.9%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 320,892 546,010 409,525 344,941 360,977 467,034 461,425 -21.45%
PBT 61,329 79,872 119,748 102,360 110,682 109,920 113,658 -33.64%
Tax -10,826 -17,572 -55,410 -33,240 -40,662 -43,562 -38,335 -56.85%
NP 50,503 62,300 64,338 69,120 70,020 66,358 75,323 -23.33%
-
NP to SH 46,598 62,300 64,338 69,120 70,020 66,358 75,323 -27.33%
-
Tax Rate 17.65% 22.00% 46.27% 32.47% 36.74% 39.63% 33.73% -
Total Cost 270,389 483,710 345,187 275,821 290,957 400,676 386,102 -21.08%
-
Net Worth 2,157,036 2,099,157 2,042,357 1,985,440 1,977,382 1,897,922 1,819,149 11.99%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - 67,472 - 51,858 - 102,988 - -
Div Payout % - 108.30% - 75.03% - 155.20% - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 2,157,036 2,099,157 2,042,357 1,985,440 1,977,382 1,897,922 1,819,149 11.99%
NOSH 751,580 749,699 748,116 740,836 737,829 735,629 730,581 1.90%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 15.74% 11.41% 15.71% 20.04% 19.40% 14.21% 16.32% -
ROE 2.16% 2.97% 3.15% 3.48% 3.54% 3.50% 4.14% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 42.70 72.83 54.74 46.56 48.92 63.49 63.16 -22.91%
EPS 6.20 8.31 8.60 9.33 9.49 9.02 10.31 -28.68%
DPS 0.00 9.00 0.00 7.00 0.00 14.00 0.00 -
NAPS 2.87 2.80 2.73 2.68 2.68 2.58 2.49 9.90%
Adjusted Per Share Value based on latest NOSH - 740,836
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 11.37 19.35 14.52 12.23 12.80 16.55 16.36 -21.48%
EPS 1.65 2.21 2.28 2.45 2.48 2.35 2.67 -27.38%
DPS 0.00 2.39 0.00 1.84 0.00 3.65 0.00 -
NAPS 0.7646 0.7441 0.724 0.7038 0.7009 0.6728 0.6448 11.99%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 1.91 2.33 2.32 2.75 2.50 2.65 2.80 -
P/RPS 4.47 3.20 4.24 5.91 5.11 4.17 4.43 0.59%
P/EPS 30.81 28.04 26.98 29.47 26.34 29.38 27.16 8.74%
EY 3.25 3.57 3.71 3.39 3.80 3.40 3.68 -7.92%
DY 0.00 3.86 0.00 2.55 0.00 5.28 0.00 -
P/NAPS 0.67 0.83 0.85 1.03 0.93 1.03 1.12 -28.93%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 20/12/05 28/09/05 27/06/05 23/03/05 21/12/04 27/09/04 25/06/04 -
Price 1.80 2.25 2.12 2.33 2.62 2.43 2.75 -
P/RPS 4.22 3.09 3.87 5.00 5.36 3.83 4.35 -1.99%
P/EPS 29.03 27.08 24.65 24.97 27.61 26.94 26.67 5.79%
EY 3.44 3.69 4.06 4.00 3.62 3.71 3.75 -5.57%
DY 0.00 4.00 0.00 3.00 0.00 5.76 0.00 -
P/NAPS 0.63 0.80 0.78 0.87 0.98 0.94 1.10 -30.96%

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