[GAMUDA] QoQ Quarter Result on 31-Oct-2004 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
21-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 5.52%
YoY- 4.93%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 546,010 409,525 344,941 360,977 467,034 461,425 413,018 20.47%
PBT 79,872 119,748 102,360 110,682 109,920 113,658 104,247 -16.28%
Tax -17,572 -55,410 -33,240 -40,662 -43,562 -38,335 -30,791 -31.22%
NP 62,300 64,338 69,120 70,020 66,358 75,323 73,456 -10.40%
-
NP to SH 62,300 64,338 69,120 70,020 66,358 75,323 73,456 -10.40%
-
Tax Rate 22.00% 46.27% 32.47% 36.74% 39.63% 33.73% 29.54% -
Total Cost 483,710 345,187 275,821 290,957 400,676 386,102 339,562 26.63%
-
Net Worth 2,099,157 2,042,357 1,985,440 1,977,382 1,897,922 1,819,149 1,754,822 12.69%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 67,472 - 51,858 - 102,988 - 50,759 20.91%
Div Payout % 108.30% - 75.03% - 155.20% - 69.10% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 2,099,157 2,042,357 1,985,440 1,977,382 1,897,922 1,819,149 1,754,822 12.69%
NOSH 749,699 748,116 740,836 737,829 735,629 730,581 725,133 2.24%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 11.41% 15.71% 20.04% 19.40% 14.21% 16.32% 17.79% -
ROE 2.97% 3.15% 3.48% 3.54% 3.50% 4.14% 4.19% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 72.83 54.74 46.56 48.92 63.49 63.16 56.96 17.82%
EPS 8.31 8.60 9.33 9.49 9.02 10.31 10.13 -12.37%
DPS 9.00 0.00 7.00 0.00 14.00 0.00 7.00 18.25%
NAPS 2.80 2.73 2.68 2.68 2.58 2.49 2.42 10.22%
Adjusted Per Share Value based on latest NOSH - 737,829
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 19.35 14.51 12.22 12.79 16.55 16.35 14.64 20.45%
EPS 2.21 2.28 2.45 2.48 2.35 2.67 2.60 -10.27%
DPS 2.39 0.00 1.84 0.00 3.65 0.00 1.80 20.82%
NAPS 0.7439 0.7238 0.7036 0.7008 0.6726 0.6447 0.6219 12.69%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 2.33 2.32 2.75 2.50 2.65 2.80 3.15 -
P/RPS 3.20 4.24 5.91 5.11 4.17 4.43 5.53 -30.58%
P/EPS 28.04 26.98 29.47 26.34 29.38 27.16 31.10 -6.67%
EY 3.57 3.71 3.39 3.80 3.40 3.68 3.22 7.12%
DY 3.86 0.00 2.55 0.00 5.28 0.00 2.22 44.64%
P/NAPS 0.83 0.85 1.03 0.93 1.03 1.12 1.30 -25.87%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 28/09/05 27/06/05 23/03/05 21/12/04 27/09/04 25/06/04 25/03/04 -
Price 2.25 2.12 2.33 2.62 2.43 2.75 3.10 -
P/RPS 3.09 3.87 5.00 5.36 3.83 4.35 5.44 -31.43%
P/EPS 27.08 24.65 24.97 27.61 26.94 26.67 30.60 -7.83%
EY 3.69 4.06 4.00 3.62 3.71 3.75 3.27 8.39%
DY 4.00 0.00 3.00 0.00 5.76 0.00 2.26 46.37%
P/NAPS 0.80 0.78 0.87 0.98 0.94 1.10 1.28 -26.92%

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