[GAMUDA] QoQ Quarter Result on 31-Jul-2003 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -19.84%
YoY- -12.56%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 461,425 413,018 377,555 466,454 354,423 301,154 320,038 27.65%
PBT 113,658 104,247 106,265 105,782 104,465 102,003 93,752 13.70%
Tax -38,335 -30,791 -39,532 -52,277 -37,719 -38,433 -35,800 4.67%
NP 75,323 73,456 66,733 53,505 66,746 63,570 57,952 19.11%
-
NP to SH 75,323 73,456 66,733 53,505 66,746 63,570 57,952 19.11%
-
Tax Rate 33.73% 29.54% 37.20% 49.42% 36.11% 37.68% 38.19% -
Total Cost 386,102 339,562 310,822 412,949 287,677 237,584 262,086 29.50%
-
Net Worth 1,819,149 1,754,822 1,628,312 1,488,893 1,421,567 1,342,933 1,334,243 22.98%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 50,759 - 61,187 - 47,238 - -
Div Payout % - 69.10% - 114.36% - 74.31% - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 1,819,149 1,754,822 1,628,312 1,488,893 1,421,567 1,342,933 1,334,243 22.98%
NOSH 730,581 725,133 695,860 679,860 676,937 674,840 673,860 5.54%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 16.32% 17.79% 17.68% 11.47% 18.83% 21.11% 18.11% -
ROE 4.14% 4.19% 4.10% 3.59% 4.70% 4.73% 4.34% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 63.16 56.96 54.26 68.61 52.36 44.63 47.49 20.95%
EPS 10.31 10.13 9.59 7.87 9.86 9.42 8.60 12.86%
DPS 0.00 7.00 0.00 9.00 0.00 7.00 0.00 -
NAPS 2.49 2.42 2.34 2.19 2.10 1.99 1.98 16.52%
Adjusted Per Share Value based on latest NOSH - 679,860
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 16.23 14.52 13.28 16.40 12.46 10.59 11.25 27.70%
EPS 2.65 2.58 2.35 1.88 2.35 2.24 2.04 19.07%
DPS 0.00 1.78 0.00 2.15 0.00 1.66 0.00 -
NAPS 0.6397 0.617 0.5726 0.5235 0.4999 0.4722 0.4692 22.97%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 2.80 3.15 3.80 3.22 2.60 2.95 2.85 -
P/RPS 4.43 5.53 7.00 4.69 4.97 6.61 6.00 -18.32%
P/EPS 27.16 31.10 39.62 40.91 26.37 31.32 33.14 -12.43%
EY 3.68 3.22 2.52 2.44 3.79 3.19 3.02 14.09%
DY 0.00 2.22 0.00 2.80 0.00 2.37 0.00 -
P/NAPS 1.12 1.30 1.62 1.47 1.24 1.48 1.44 -15.43%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 25/06/04 25/03/04 18/12/03 26/09/03 27/06/03 26/03/03 23/12/02 -
Price 2.75 3.10 3.05 3.25 3.05 2.53 2.75 -
P/RPS 4.35 5.44 5.62 4.74 5.83 5.67 5.79 -17.37%
P/EPS 26.67 30.60 31.80 41.30 30.93 26.86 31.98 -11.41%
EY 3.75 3.27 3.14 2.42 3.23 3.72 3.13 12.81%
DY 0.00 2.26 0.00 2.77 0.00 2.77 0.00 -
P/NAPS 1.10 1.28 1.30 1.48 1.45 1.27 1.39 -14.45%

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