[GAMUDA] YoY Annualized Quarter Result on 31-Oct-2004 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
21-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- -0.63%
YoY- 4.93%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 1,929,688 1,463,240 1,283,568 1,443,908 1,510,220 1,280,152 921,568 13.10%
PBT 425,904 252,708 245,316 442,728 425,060 375,008 314,068 5.20%
Tax -64,292 -44,280 -43,304 -162,648 -158,128 -143,200 -97,264 -6.66%
NP 361,612 208,428 202,012 280,080 266,932 231,808 216,804 8.89%
-
NP to SH 352,252 188,492 186,392 280,080 266,932 231,808 216,804 8.42%
-
Tax Rate 15.10% 17.52% 17.65% 36.74% 37.20% 38.19% 30.97% -
Total Cost 1,568,076 1,254,812 1,081,556 1,163,828 1,243,288 1,048,344 704,764 14.25%
-
Net Worth 3,081,211 2,288,401 2,157,036 1,977,382 1,628,312 1,334,243 1,271,792 15.88%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 993,939 - - - - - - -
Div Payout % 282.17% - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 3,081,211 2,288,401 2,157,036 1,977,382 1,628,312 1,334,243 1,271,792 15.88%
NOSH 1,987,878 752,763 751,580 737,829 695,860 673,860 665,859 19.98%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 18.74% 14.24% 15.74% 19.40% 17.68% 18.11% 23.53% -
ROE 11.43% 8.24% 8.64% 14.16% 16.39% 17.37% 17.05% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 97.07 194.38 170.78 195.70 217.03 189.97 138.40 -5.73%
EPS 17.72 25.04 24.80 37.96 38.36 34.40 32.56 -9.63%
DPS 50.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 3.04 2.87 2.68 2.34 1.98 1.91 -3.41%
Adjusted Per Share Value based on latest NOSH - 737,829
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 68.40 51.87 45.50 51.18 53.53 45.38 32.67 13.09%
EPS 12.49 6.68 6.61 9.93 9.46 8.22 7.69 8.41%
DPS 35.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0922 0.8112 0.7646 0.7009 0.5772 0.4729 0.4508 15.88%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 4.56 1.98 1.91 2.50 3.80 2.85 2.23 -
P/RPS 4.70 1.02 1.12 1.28 1.75 1.50 1.61 19.53%
P/EPS 25.73 7.91 7.70 6.59 9.91 8.28 6.85 24.66%
EY 3.89 12.65 12.98 15.18 10.09 12.07 14.60 -19.77%
DY 10.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 0.65 0.67 0.93 1.62 1.44 1.17 16.59%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 17/12/07 21/12/06 20/12/05 21/12/04 18/12/03 23/12/02 21/12/01 -
Price 4.60 2.41 1.80 2.62 3.05 2.75 2.25 -
P/RPS 4.74 1.24 1.05 1.34 1.41 1.45 1.63 19.46%
P/EPS 25.96 9.62 7.26 6.90 7.95 7.99 6.91 24.66%
EY 3.85 10.39 13.78 14.49 12.58 12.51 14.47 -19.79%
DY 10.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 0.79 0.63 0.98 1.30 1.39 1.18 16.62%

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