[GAMUDA] QoQ Quarter Result on 31-Oct-2001 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
21-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Oct-2001 [#1]
Profit Trend
QoQ- 11.21%
YoY- 15.0%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 318,738 265,031 228,591 230,392 240,857 185,750 218,445 28.73%
PBT 108,732 110,520 87,197 78,517 72,220 71,192 66,909 38.34%
Tax -47,539 -46,522 -27,801 -24,316 -23,484 -22,970 -19,290 82.75%
NP 61,193 63,998 59,396 54,201 48,736 48,222 47,619 18.25%
-
NP to SH 61,193 63,998 59,396 54,201 48,736 48,222 47,619 18.25%
-
Tax Rate 43.72% 42.09% 31.88% 30.97% 32.52% 32.26% 28.83% -
Total Cost 257,545 201,033 169,195 176,191 192,121 137,528 170,826 31.58%
-
Net Worth 1,450,898 1,377,595 1,305,113 1,271,792 1,210,088 1,183,933 1,157,221 16.32%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 33,585 - 33,293 - 26,595 - 26,602 16.86%
Div Payout % 54.88% - 56.05% - 54.57% - 55.87% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 1,450,898 1,377,595 1,305,113 1,271,792 1,210,088 1,183,933 1,157,221 16.32%
NOSH 671,712 668,735 665,874 665,859 664,884 665,131 665,069 0.66%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 19.20% 24.15% 25.98% 23.53% 20.23% 25.96% 21.80% -
ROE 4.22% 4.65% 4.55% 4.26% 4.03% 4.07% 4.11% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 47.45 39.63 34.33 34.60 36.23 27.93 32.85 27.86%
EPS 9.11 9.57 8.92 8.14 7.33 7.25 7.16 17.47%
DPS 5.00 0.00 5.00 0.00 4.00 0.00 4.00 16.08%
NAPS 2.16 2.06 1.96 1.91 1.82 1.78 1.74 15.55%
Adjusted Per Share Value based on latest NOSH - 665,859
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 11.21 9.32 8.04 8.10 8.47 6.53 7.68 28.76%
EPS 2.15 2.25 2.09 1.91 1.71 1.70 1.67 18.39%
DPS 1.18 0.00 1.17 0.00 0.94 0.00 0.94 16.41%
NAPS 0.5102 0.4844 0.4589 0.4472 0.4255 0.4163 0.4069 16.32%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 3.00 3.17 2.45 2.23 2.03 1.85 2.00 -
P/RPS 6.32 8.00 7.14 6.44 5.60 6.62 6.09 2.50%
P/EPS 32.93 33.12 27.47 27.40 27.69 25.52 27.93 11.63%
EY 3.04 3.02 3.64 3.65 3.61 3.92 3.58 -10.35%
DY 1.67 0.00 2.04 0.00 1.97 0.00 2.00 -11.35%
P/NAPS 1.39 1.54 1.25 1.17 1.12 1.04 1.15 13.50%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 25/09/02 28/06/02 04/04/02 21/12/01 25/09/01 21/06/01 21/03/01 -
Price 2.85 3.12 3.05 2.25 2.04 1.90 1.85 -
P/RPS 6.01 7.87 8.88 6.50 5.63 6.80 5.63 4.46%
P/EPS 31.28 32.60 34.19 27.64 27.83 26.21 25.84 13.62%
EY 3.20 3.07 2.92 3.62 3.59 3.82 3.87 -11.93%
DY 1.75 0.00 1.64 0.00 1.96 0.00 2.16 -13.12%
P/NAPS 1.32 1.51 1.56 1.18 1.12 1.07 1.06 15.79%

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