[GAMUDA] YoY Annualized Quarter Result on 31-Oct-2003 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 10.41%
YoY- 15.15%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 1,463,240 1,283,568 1,443,908 1,510,220 1,280,152 921,568 744,924 11.90%
PBT 252,708 245,316 442,728 425,060 375,008 314,068 262,856 -0.65%
Tax -44,280 -43,304 -162,648 -158,128 -143,200 -97,264 -74,332 -8.26%
NP 208,428 202,012 280,080 266,932 231,808 216,804 188,524 1.68%
-
NP to SH 188,492 186,392 280,080 266,932 231,808 216,804 188,524 -0.00%
-
Tax Rate 17.52% 17.65% 36.74% 37.20% 38.19% 30.97% 28.28% -
Total Cost 1,254,812 1,081,556 1,163,828 1,243,288 1,048,344 704,764 556,400 14.50%
-
Net Worth 2,288,401 2,157,036 1,977,382 1,628,312 1,334,243 1,271,792 1,057,995 13.71%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 2,288,401 2,157,036 1,977,382 1,628,312 1,334,243 1,271,792 1,057,995 13.71%
NOSH 752,763 751,580 737,829 695,860 673,860 665,859 633,530 2.91%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 14.24% 15.74% 19.40% 17.68% 18.11% 23.53% 25.31% -
ROE 8.24% 8.64% 14.16% 16.39% 17.37% 17.05% 17.82% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 194.38 170.78 195.70 217.03 189.97 138.40 117.58 8.73%
EPS 25.04 24.80 37.96 38.36 34.40 32.56 28.36 -2.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.87 2.68 2.34 1.98 1.91 1.67 10.49%
Adjusted Per Share Value based on latest NOSH - 695,860
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 51.86 45.49 51.17 53.52 45.37 32.66 26.40 11.90%
EPS 6.68 6.61 9.93 9.46 8.22 7.68 6.68 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.811 0.7645 0.7008 0.5771 0.4729 0.4507 0.375 13.71%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.98 1.91 2.50 3.80 2.85 2.23 2.18 -
P/RPS 1.02 1.12 1.28 1.75 1.50 1.61 1.85 -9.44%
P/EPS 7.91 7.70 6.59 9.91 8.28 6.85 7.33 1.27%
EY 12.65 12.98 15.18 10.09 12.07 14.60 13.65 -1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.93 1.62 1.44 1.17 1.31 -11.01%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 21/12/06 20/12/05 21/12/04 18/12/03 23/12/02 21/12/01 20/12/00 -
Price 2.41 1.80 2.62 3.05 2.75 2.25 1.84 -
P/RPS 1.24 1.05 1.34 1.41 1.45 1.63 1.56 -3.75%
P/EPS 9.62 7.26 6.90 7.95 7.99 6.91 6.18 7.65%
EY 10.39 13.78 14.49 12.58 12.51 14.47 16.17 -7.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.63 0.98 1.30 1.39 1.18 1.10 -5.36%

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