[GAMUDA] QoQ TTM Result on 31-Jul-2003 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 2.23%
YoY- 24.9%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 1,718,452 1,611,450 1,499,586 1,442,069 1,294,353 1,204,961 1,132,398 32.08%
PBT 429,952 420,759 418,515 406,002 390,641 379,699 350,851 14.52%
Tax -160,935 -160,319 -167,961 -164,229 -154,139 -158,183 -143,619 7.89%
NP 269,017 260,440 250,554 241,773 236,502 221,516 207,232 19.01%
-
NP to SH 269,017 260,440 250,554 241,773 236,502 221,516 207,232 19.01%
-
Tax Rate 37.43% 38.10% 40.13% 40.45% 39.46% 41.66% 40.93% -
Total Cost 1,449,435 1,351,010 1,249,032 1,200,296 1,057,851 983,445 925,166 34.92%
-
Net Worth 1,819,149 1,754,822 1,628,312 1,488,893 1,421,567 1,342,933 1,334,243 22.98%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 111,946 111,946 108,426 108,426 80,824 80,824 66,879 41.02%
Div Payout % 41.61% 42.98% 43.27% 44.85% 34.17% 36.49% 32.27% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 1,819,149 1,754,822 1,628,312 1,488,893 1,421,567 1,342,933 1,334,243 22.98%
NOSH 730,581 725,133 695,860 679,860 676,937 674,840 673,860 5.54%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 15.65% 16.16% 16.71% 16.77% 18.27% 18.38% 18.30% -
ROE 14.79% 14.84% 15.39% 16.24% 16.64% 16.49% 15.53% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 235.22 222.23 215.50 212.11 191.21 178.55 168.05 25.15%
EPS 36.82 35.92 36.01 35.56 34.94 32.82 30.75 12.77%
DPS 15.32 15.44 15.58 16.00 12.00 12.00 10.00 32.92%
NAPS 2.49 2.42 2.34 2.19 2.10 1.99 1.98 16.52%
Adjusted Per Share Value based on latest NOSH - 679,860
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 60.91 57.12 53.16 51.12 45.88 42.71 40.14 32.08%
EPS 9.54 9.23 8.88 8.57 8.38 7.85 7.35 19.00%
DPS 3.97 3.97 3.84 3.84 2.86 2.86 2.37 41.09%
NAPS 0.6448 0.622 0.5772 0.5278 0.5039 0.476 0.4729 22.98%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 2.80 3.15 3.80 3.22 2.60 2.95 2.85 -
P/RPS 1.19 1.42 1.76 1.52 1.36 1.65 1.70 -21.17%
P/EPS 7.60 8.77 10.55 9.05 7.44 8.99 9.27 -12.41%
EY 13.15 11.40 9.48 11.04 13.44 11.13 10.79 14.10%
DY 5.47 4.90 4.10 4.97 4.62 4.07 3.51 34.45%
P/NAPS 1.12 1.30 1.62 1.47 1.24 1.48 1.44 -15.43%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 25/06/04 25/03/04 18/12/03 26/09/03 27/06/03 26/03/03 23/12/02 -
Price 2.75 3.10 3.05 3.25 3.05 2.53 2.75 -
P/RPS 1.17 1.39 1.42 1.53 1.60 1.42 1.64 -20.17%
P/EPS 7.47 8.63 8.47 9.14 8.73 7.71 8.94 -11.29%
EY 13.39 11.59 11.81 10.94 11.45 12.97 11.18 12.79%
DY 5.57 4.98 5.11 4.92 3.93 4.74 3.64 32.82%
P/NAPS 1.10 1.28 1.30 1.48 1.45 1.27 1.39 -14.45%

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