[GAMUDA] QoQ Quarter Result on 31-Jul-2004 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- -11.9%
YoY- 24.02%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 409,525 344,941 360,977 467,034 461,425 413,018 377,555 5.57%
PBT 119,748 102,360 110,682 109,920 113,658 104,247 106,265 8.29%
Tax -55,410 -33,240 -40,662 -43,562 -38,335 -30,791 -39,532 25.27%
NP 64,338 69,120 70,020 66,358 75,323 73,456 66,733 -2.40%
-
NP to SH 64,338 69,120 70,020 66,358 75,323 73,456 66,733 -2.40%
-
Tax Rate 46.27% 32.47% 36.74% 39.63% 33.73% 29.54% 37.20% -
Total Cost 345,187 275,821 290,957 400,676 386,102 339,562 310,822 7.24%
-
Net Worth 2,042,357 1,985,440 1,977,382 1,897,922 1,819,149 1,754,822 1,628,312 16.32%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - 51,858 - 102,988 - 50,759 - -
Div Payout % - 75.03% - 155.20% - 69.10% - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 2,042,357 1,985,440 1,977,382 1,897,922 1,819,149 1,754,822 1,628,312 16.32%
NOSH 748,116 740,836 737,829 735,629 730,581 725,133 695,860 4.95%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 15.71% 20.04% 19.40% 14.21% 16.32% 17.79% 17.68% -
ROE 3.15% 3.48% 3.54% 3.50% 4.14% 4.19% 4.10% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 54.74 46.56 48.92 63.49 63.16 56.96 54.26 0.58%
EPS 8.60 9.33 9.49 9.02 10.31 10.13 9.59 -7.01%
DPS 0.00 7.00 0.00 14.00 0.00 7.00 0.00 -
NAPS 2.73 2.68 2.68 2.58 2.49 2.42 2.34 10.83%
Adjusted Per Share Value based on latest NOSH - 735,629
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 14.40 12.13 12.69 16.42 16.23 14.52 13.28 5.55%
EPS 2.26 2.43 2.46 2.33 2.65 2.58 2.35 -2.57%
DPS 0.00 1.82 0.00 3.62 0.00 1.78 0.00 -
NAPS 0.7182 0.6981 0.6953 0.6674 0.6397 0.617 0.5726 16.32%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 2.32 2.75 2.50 2.65 2.80 3.15 3.80 -
P/RPS 4.24 5.91 5.11 4.17 4.43 5.53 7.00 -28.43%
P/EPS 26.98 29.47 26.34 29.38 27.16 31.10 39.62 -22.61%
EY 3.71 3.39 3.80 3.40 3.68 3.22 2.52 29.44%
DY 0.00 2.55 0.00 5.28 0.00 2.22 0.00 -
P/NAPS 0.85 1.03 0.93 1.03 1.12 1.30 1.62 -34.97%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 27/06/05 23/03/05 21/12/04 27/09/04 25/06/04 25/03/04 18/12/03 -
Price 2.12 2.33 2.62 2.43 2.75 3.10 3.05 -
P/RPS 3.87 5.00 5.36 3.83 4.35 5.44 5.62 -22.03%
P/EPS 24.65 24.97 27.61 26.94 26.67 30.60 31.80 -15.62%
EY 4.06 4.00 3.62 3.71 3.75 3.27 3.14 18.70%
DY 0.00 3.00 0.00 5.76 0.00 2.26 0.00 -
P/NAPS 0.78 0.87 0.98 0.94 1.10 1.28 1.30 -28.88%

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