[GAMUDA] QoQ TTM Result on 31-Jan-2005 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
23-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- -1.52%
YoY- 7.83%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 1,621,368 1,661,453 1,582,477 1,634,377 1,702,454 1,719,032 1,718,452 -3.79%
PBT 363,309 412,662 442,710 436,620 438,507 434,090 429,952 -10.59%
Tax -117,048 -146,884 -172,874 -155,799 -153,350 -152,220 -160,935 -19.07%
NP 246,261 265,778 269,836 280,821 285,157 281,870 269,017 -5.70%
-
NP to SH 242,356 265,778 269,836 280,821 285,157 281,870 269,017 -6.70%
-
Tax Rate 32.22% 35.59% 39.05% 35.68% 34.97% 35.07% 37.43% -
Total Cost 1,375,107 1,395,675 1,312,641 1,353,556 1,417,297 1,437,162 1,449,435 -3.43%
-
Net Worth 2,157,036 2,099,157 2,042,357 1,985,440 1,977,382 1,897,922 1,819,149 11.99%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 119,331 119,331 154,846 154,846 153,747 153,747 111,946 4.33%
Div Payout % 49.24% 44.90% 57.39% 55.14% 53.92% 54.55% 41.61% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 2,157,036 2,099,157 2,042,357 1,985,440 1,977,382 1,897,922 1,819,149 11.99%
NOSH 751,580 749,699 748,116 740,836 737,829 735,629 730,581 1.90%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 15.19% 16.00% 17.05% 17.18% 16.75% 16.40% 15.65% -
ROE 11.24% 12.66% 13.21% 14.14% 14.42% 14.85% 14.79% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 215.73 221.62 211.53 220.61 230.74 233.68 235.22 -5.58%
EPS 32.25 35.45 36.07 37.91 38.65 38.32 36.82 -8.43%
DPS 16.00 16.00 21.00 21.00 21.00 20.90 15.32 2.92%
NAPS 2.87 2.80 2.73 2.68 2.68 2.58 2.49 9.90%
Adjusted Per Share Value based on latest NOSH - 740,836
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 57.46 58.88 56.08 57.92 60.33 60.92 60.90 -3.79%
EPS 8.59 9.42 9.56 9.95 10.11 9.99 9.53 -6.67%
DPS 4.23 4.23 5.49 5.49 5.45 5.45 3.97 4.30%
NAPS 0.7645 0.7439 0.7238 0.7036 0.7008 0.6726 0.6447 11.99%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 1.91 2.33 2.32 2.75 2.50 2.65 2.80 -
P/RPS 0.89 1.05 1.10 1.25 1.08 1.13 1.19 -17.56%
P/EPS 5.92 6.57 6.43 7.25 6.47 6.92 7.60 -15.30%
EY 16.88 15.22 15.55 13.78 15.46 14.46 13.15 18.05%
DY 8.38 6.87 9.05 7.64 8.40 7.89 5.47 32.79%
P/NAPS 0.67 0.83 0.85 1.03 0.93 1.03 1.12 -28.93%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 20/12/05 28/09/05 27/06/05 23/03/05 21/12/04 27/09/04 25/06/04 -
Price 1.80 2.25 2.12 2.33 2.62 2.43 2.75 -
P/RPS 0.83 1.02 1.00 1.06 1.14 1.04 1.17 -20.40%
P/EPS 5.58 6.35 5.88 6.15 6.78 6.34 7.47 -17.62%
EY 17.91 15.76 17.01 16.27 14.75 15.77 13.39 21.33%
DY 8.89 7.11 9.91 9.01 8.02 8.60 5.57 36.45%
P/NAPS 0.63 0.80 0.78 0.87 0.98 0.94 1.10 -30.96%

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