[GAMUDA] QoQ TTM Result on 30-Apr-2002 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
30-Apr-2002 [#3]
Profit Trend
QoQ- 1.86%
YoY- 7.0%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 1,204,961 1,132,398 1,042,752 964,871 885,590 875,444 831,283 27.99%
PBT 379,699 350,851 321,863 303,662 281,331 275,085 276,035 23.61%
Tax -158,183 -143,619 -128,284 -109,581 -90,788 -86,209 -84,327 51.92%
NP 221,516 207,232 193,579 194,081 190,543 188,876 191,708 10.08%
-
NP to SH 221,516 207,232 193,579 194,081 190,543 188,876 191,708 10.08%
-
Tax Rate 41.66% 40.93% 39.86% 36.09% 32.27% 31.34% 30.55% -
Total Cost 983,445 925,166 849,173 770,790 695,047 686,568 639,575 33.11%
-
Net Worth 1,342,933 1,334,243 1,343,424 1,337,471 665,874 665,859 1,210,088 7.17%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 80,824 66,879 66,879 59,889 59,889 53,198 53,198 32.05%
Div Payout % 36.49% 32.27% 34.55% 30.86% 31.43% 28.17% 27.75% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 1,342,933 1,334,243 1,343,424 1,337,471 665,874 665,859 1,210,088 7.17%
NOSH 674,840 673,860 671,712 668,735 665,874 665,859 664,884 0.99%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 18.38% 18.30% 18.56% 20.11% 21.52% 21.57% 23.06% -
ROE 16.49% 15.53% 14.41% 14.51% 28.62% 28.37% 15.84% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 178.55 168.05 155.24 144.28 133.00 131.48 125.03 26.73%
EPS 32.82 30.75 28.82 29.02 28.62 28.37 28.83 9.00%
DPS 12.00 10.00 10.00 9.00 9.00 8.00 8.00 30.94%
NAPS 1.99 1.98 2.00 2.00 1.00 1.00 1.82 6.11%
Adjusted Per Share Value based on latest NOSH - 668,735
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 42.71 40.14 36.96 34.20 31.39 31.03 29.47 27.97%
EPS 7.85 7.35 6.86 6.88 6.75 6.70 6.80 10.01%
DPS 2.86 2.37 2.37 2.12 2.12 1.89 1.89 31.70%
NAPS 0.476 0.4729 0.4762 0.4741 0.236 0.236 0.4289 7.17%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 2.95 2.85 3.00 3.17 2.45 2.23 2.03 -
P/RPS 1.65 1.70 1.93 2.20 1.84 1.70 1.62 1.22%
P/EPS 8.99 9.27 10.41 10.92 8.56 7.86 7.04 17.65%
EY 11.13 10.79 9.61 9.16 11.68 12.72 14.20 -14.95%
DY 4.07 3.51 3.33 2.84 3.67 3.59 3.94 2.18%
P/NAPS 1.48 1.44 1.50 1.59 2.45 2.23 1.12 20.35%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 26/03/03 23/12/02 25/09/02 28/06/02 04/04/02 21/12/01 25/09/01 -
Price 2.53 2.75 2.85 3.12 3.05 2.25 2.04 -
P/RPS 1.42 1.64 1.84 2.16 2.29 1.71 1.63 -8.76%
P/EPS 7.71 8.94 9.89 10.75 10.66 7.93 7.08 5.83%
EY 12.97 11.18 10.11 9.30 9.38 12.61 14.13 -5.53%
DY 4.74 3.64 3.51 2.88 2.95 3.56 3.92 13.46%
P/NAPS 1.27 1.39 1.43 1.56 3.05 2.25 1.12 8.71%

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