[GAMUDA] YoY Annual (Unaudited) 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
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 1,516,359 1,226,897 1,661,453 1,719,032 1,442,069 1,042,752 831,283 10.53%
PBT 276,561 222,159 412,662 434,089 406,002 384,966 276,035 0.03%
Tax -51,748 -51,708 -146,884 -152,220 -164,229 -146,178 -84,327 -7.81%
NP 224,813 170,451 265,778 281,869 241,773 238,788 191,708 2.68%
-
NP to SH 185,428 157,583 265,778 281,869 241,773 238,788 191,708 -0.55%
-
Tax Rate 18.71% 23.28% 35.59% 35.07% 40.45% 37.97% 30.55% -
Total Cost 1,291,546 1,056,446 1,395,675 1,437,163 1,200,296 803,964 639,575 12.42%
-
Net Worth 2,569,697 2,250,953 2,165,212 1,855,219 1,481,485 1,443,150 1,210,647 13.35%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 392,711 120,452 119,049 151,593 108,236 66,812 53,215 39.51%
Div Payout % 211.79% 76.44% 44.79% 53.78% 44.77% 27.98% 27.76% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 2,569,697 2,250,953 2,165,212 1,855,219 1,481,485 1,443,150 1,210,647 13.35%
NOSH 853,720 752,827 744,059 721,875 676,477 668,125 665,190 4.24%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 14.83% 13.89% 16.00% 16.40% 16.77% 22.90% 23.06% -
ROE 7.22% 7.00% 12.27% 15.19% 16.32% 16.55% 15.84% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 177.62 162.97 223.30 238.13 213.17 156.07 124.97 6.03%
EPS 21.72 20.93 35.72 39.04 35.74 35.74 28.82 -4.60%
DPS 46.00 16.00 16.00 21.00 16.00 10.00 8.00 33.83%
NAPS 3.01 2.99 2.91 2.57 2.19 2.16 1.82 8.74%
Adjusted Per Share Value based on latest NOSH - 735,629
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 53.75 43.49 58.89 60.93 51.12 36.96 29.47 10.52%
EPS 6.57 5.59 9.42 9.99 8.57 8.46 6.80 -0.57%
DPS 13.92 4.27 4.22 5.37 3.84 2.37 1.89 39.46%
NAPS 0.9109 0.7979 0.7675 0.6576 0.5251 0.5116 0.4291 13.36%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 3.90 1.75 2.33 2.65 3.22 3.00 2.03 -
P/RPS 2.20 1.07 1.04 1.11 1.51 1.92 1.62 5.23%
P/EPS 17.96 8.36 6.52 6.79 9.01 8.39 7.04 16.88%
EY 5.57 11.96 15.33 14.73 11.10 11.91 14.20 -14.43%
DY 11.79 9.14 6.87 7.92 4.97 3.33 3.94 20.03%
P/NAPS 1.30 0.59 0.80 1.03 1.47 1.39 1.12 2.51%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 26/09/07 29/09/06 28/09/05 27/09/04 26/09/03 25/09/02 25/09/01 -
Price 4.32 2.01 2.25 2.43 3.25 2.85 2.04 -
P/RPS 2.43 1.23 1.01 1.02 1.52 1.83 1.63 6.87%
P/EPS 19.89 9.60 6.30 6.22 9.09 7.97 7.08 18.77%
EY 5.03 10.41 15.88 16.07 11.00 12.54 14.13 -15.80%
DY 10.65 7.96 7.11 8.64 4.92 3.51 3.92 18.11%
P/NAPS 1.44 0.67 0.77 0.95 1.48 1.32 1.12 4.27%

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