[GAMUDA] YoY Annualized Quarter 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- -0.64%
YoY- -0.75%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 1,955,328 1,393,954 1,175,174 1,411,836 1,581,146 1,242,384 917,966 13.42%
PBT 439,828 246,540 226,754 426,084 421,022 391,510 331,428 4.82%
Tax -71,456 -39,970 -40,694 -147,804 -140,646 -148,466 -104,234 -6.09%
NP 368,372 206,570 186,060 278,280 280,376 243,044 227,194 8.38%
-
NP to SH 356,340 187,470 173,250 278,280 280,376 243,044 227,194 7.78%
-
Tax Rate 16.25% 16.21% 17.95% 34.69% 33.41% 37.92% 31.45% -
Total Cost 1,586,956 1,187,384 989,114 1,133,556 1,300,770 999,340 690,772 14.86%
-
Net Worth 3,029,288 2,430,453 2,270,898 1,980,325 1,719,487 1,342,747 1,305,100 15.05%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 498,238 356,053 105,273 103,449 99,474 94,464 66,586 39.83%
Div Payout % 139.82% 189.93% 60.76% 37.17% 35.48% 38.87% 29.31% -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 3,029,288 2,430,453 2,270,898 1,980,325 1,719,487 1,342,747 1,305,100 15.05%
NOSH 1,992,953 774,029 751,953 738,927 710,532 674,747 665,867 20.03%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 18.84% 14.82% 15.83% 19.71% 17.73% 19.56% 24.75% -
ROE 11.76% 7.71% 7.63% 14.05% 16.31% 18.10% 17.41% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 98.11 180.09 156.28 191.07 222.53 184.13 137.86 -5.50%
EPS 17.88 24.22 23.04 37.66 39.46 36.02 34.12 -10.20%
DPS 25.00 46.00 14.00 14.00 14.00 14.00 10.00 16.49%
NAPS 1.52 3.14 3.02 2.68 2.42 1.99 1.96 -4.14%
Adjusted Per Share Value based on latest NOSH - 740,836
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 69.31 49.41 41.66 50.05 56.05 44.04 32.54 13.42%
EPS 12.63 6.65 6.14 9.86 9.94 8.62 8.05 7.79%
DPS 17.66 12.62 3.73 3.67 3.53 3.35 2.36 39.83%
NAPS 1.0738 0.8615 0.805 0.702 0.6095 0.476 0.4626 15.06%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 5.10 3.55 1.66 2.75 3.15 2.95 2.45 -
P/RPS 5.20 1.97 1.06 1.44 1.42 1.60 1.78 19.55%
P/EPS 28.52 14.66 7.20 7.30 7.98 8.19 7.18 25.83%
EY 3.51 6.82 13.88 13.69 12.53 12.21 13.93 -20.51%
DY 4.90 12.96 8.43 5.09 4.44 4.75 4.08 3.09%
P/NAPS 3.36 1.13 0.55 1.03 1.30 1.48 1.25 17.90%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 26/03/08 27/03/07 23/03/06 23/03/05 25/03/04 26/03/03 04/04/02 -
Price 3.14 4.12 1.89 2.33 3.10 2.53 3.05 -
P/RPS 3.20 2.29 1.21 1.22 1.39 1.37 2.21 6.36%
P/EPS 17.56 17.01 8.20 6.19 7.86 7.02 8.94 11.90%
EY 5.69 5.88 12.19 16.16 12.73 14.24 11.19 -10.65%
DY 7.96 11.17 7.41 6.01 4.52 5.53 3.28 15.91%
P/NAPS 2.07 1.31 0.63 0.87 1.28 1.27 1.56 4.82%

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