[GAMUDA] QoQ Quarter Result on 31-Oct-2003 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 24.72%
YoY- 15.15%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 467,034 461,425 413,018 377,555 466,454 354,423 301,154 34.01%
PBT 109,920 113,658 104,247 106,265 105,782 104,465 102,003 5.11%
Tax -43,562 -38,335 -30,791 -39,532 -52,277 -37,719 -38,433 8.71%
NP 66,358 75,323 73,456 66,733 53,505 66,746 63,570 2.90%
-
NP to SH 66,358 75,323 73,456 66,733 53,505 66,746 63,570 2.90%
-
Tax Rate 39.63% 33.73% 29.54% 37.20% 49.42% 36.11% 37.68% -
Total Cost 400,676 386,102 339,562 310,822 412,949 287,677 237,584 41.72%
-
Net Worth 1,897,922 1,819,149 1,754,822 1,628,312 1,488,893 1,421,567 1,342,933 25.96%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 102,988 - 50,759 - 61,187 - 47,238 68.21%
Div Payout % 155.20% - 69.10% - 114.36% - 74.31% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 1,897,922 1,819,149 1,754,822 1,628,312 1,488,893 1,421,567 1,342,933 25.96%
NOSH 735,629 730,581 725,133 695,860 679,860 676,937 674,840 5.92%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 14.21% 16.32% 17.79% 17.68% 11.47% 18.83% 21.11% -
ROE 3.50% 4.14% 4.19% 4.10% 3.59% 4.70% 4.73% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 63.49 63.16 56.96 54.26 68.61 52.36 44.63 26.51%
EPS 9.02 10.31 10.13 9.59 7.87 9.86 9.42 -2.85%
DPS 14.00 0.00 7.00 0.00 9.00 0.00 7.00 58.80%
NAPS 2.58 2.49 2.42 2.34 2.19 2.10 1.99 18.91%
Adjusted Per Share Value based on latest NOSH - 695,860
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 16.55 16.35 14.64 13.38 16.53 12.56 10.67 34.03%
EPS 2.35 2.67 2.60 2.37 1.90 2.37 2.25 2.94%
DPS 3.65 0.00 1.80 0.00 2.17 0.00 1.67 68.49%
NAPS 0.6726 0.6447 0.6219 0.5771 0.5277 0.5038 0.4759 25.96%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 2.65 2.80 3.15 3.80 3.22 2.60 2.95 -
P/RPS 4.17 4.43 5.53 7.00 4.69 4.97 6.61 -26.46%
P/EPS 29.38 27.16 31.10 39.62 40.91 26.37 31.32 -4.17%
EY 3.40 3.68 3.22 2.52 2.44 3.79 3.19 4.34%
DY 5.28 0.00 2.22 0.00 2.80 0.00 2.37 70.66%
P/NAPS 1.03 1.12 1.30 1.62 1.47 1.24 1.48 -21.48%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 27/09/04 25/06/04 25/03/04 18/12/03 26/09/03 27/06/03 26/03/03 -
Price 2.43 2.75 3.10 3.05 3.25 3.05 2.53 -
P/RPS 3.83 4.35 5.44 5.62 4.74 5.83 5.67 -23.03%
P/EPS 26.94 26.67 30.60 31.80 41.30 30.93 26.86 0.19%
EY 3.71 3.75 3.27 3.14 2.42 3.23 3.72 -0.17%
DY 5.76 0.00 2.26 0.00 2.77 0.00 2.77 62.98%
P/NAPS 0.94 1.10 1.28 1.30 1.48 1.45 1.27 -18.19%

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