[GAMUDA] QoQ TTM Result on 31-Jul-2004 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 4.78%
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 1,582,477 1,634,377 1,702,454 1,719,032 1,718,452 1,611,450 1,499,586 3.65%
PBT 442,710 436,620 438,507 434,090 429,952 420,759 418,515 3.82%
Tax -172,874 -155,799 -153,350 -152,220 -160,935 -160,319 -167,961 1.94%
NP 269,836 280,821 285,157 281,870 269,017 260,440 250,554 5.07%
-
NP to SH 269,836 280,821 285,157 281,870 269,017 260,440 250,554 5.07%
-
Tax Rate 39.05% 35.68% 34.97% 35.07% 37.43% 38.10% 40.13% -
Total Cost 1,312,641 1,353,556 1,417,297 1,437,162 1,449,435 1,351,010 1,249,032 3.37%
-
Net Worth 2,042,357 1,985,440 1,977,382 1,897,922 1,819,149 1,754,822 1,628,312 16.32%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 154,846 154,846 153,747 153,747 111,946 111,946 108,426 26.84%
Div Payout % 57.39% 55.14% 53.92% 54.55% 41.61% 42.98% 43.27% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 2,042,357 1,985,440 1,977,382 1,897,922 1,819,149 1,754,822 1,628,312 16.32%
NOSH 748,116 740,836 737,829 735,629 730,581 725,133 695,860 4.95%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 17.05% 17.18% 16.75% 16.40% 15.65% 16.16% 16.71% -
ROE 13.21% 14.14% 14.42% 14.85% 14.79% 14.84% 15.39% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 211.53 220.61 230.74 233.68 235.22 222.23 215.50 -1.23%
EPS 36.07 37.91 38.65 38.32 36.82 35.92 36.01 0.11%
DPS 21.00 21.00 21.00 20.90 15.32 15.44 15.58 22.04%
NAPS 2.73 2.68 2.68 2.58 2.49 2.42 2.34 10.83%
Adjusted Per Share Value based on latest NOSH - 735,629
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 56.09 57.93 60.35 60.93 60.91 57.12 53.16 3.64%
EPS 9.56 9.95 10.11 9.99 9.54 9.23 8.88 5.04%
DPS 5.49 5.49 5.45 5.45 3.97 3.97 3.84 26.93%
NAPS 0.724 0.7038 0.7009 0.6728 0.6448 0.622 0.5772 16.32%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 2.32 2.75 2.50 2.65 2.80 3.15 3.80 -
P/RPS 1.10 1.25 1.08 1.13 1.19 1.42 1.76 -26.92%
P/EPS 6.43 7.25 6.47 6.92 7.60 8.77 10.55 -28.13%
EY 15.55 13.78 15.46 14.46 13.15 11.40 9.48 39.12%
DY 9.05 7.64 8.40 7.89 5.47 4.90 4.10 69.61%
P/NAPS 0.85 1.03 0.93 1.03 1.12 1.30 1.62 -34.97%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 27/06/05 23/03/05 21/12/04 27/09/04 25/06/04 25/03/04 18/12/03 -
Price 2.12 2.33 2.62 2.43 2.75 3.10 3.05 -
P/RPS 1.00 1.06 1.14 1.04 1.17 1.39 1.42 -20.86%
P/EPS 5.88 6.15 6.78 6.34 7.47 8.63 8.47 -21.61%
EY 17.01 16.27 14.75 15.77 13.39 11.59 11.81 27.56%
DY 9.91 9.01 8.02 8.60 5.57 4.98 5.11 55.57%
P/NAPS 0.78 0.87 0.98 0.94 1.10 1.28 1.30 -28.88%

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