[GAMUDA] YoY Quarter Result on 30-Apr-2004 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
25-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 2.54%
YoY- 12.85%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 297,289 253,203 409,525 461,425 354,423 265,031 185,750 8.14%
PBT 68,292 54,921 119,748 113,658 104,465 110,520 71,192 -0.69%
Tax -16,982 -10,544 -55,410 -38,335 -37,719 -46,522 -22,970 -4.90%
NP 51,310 44,377 64,338 75,323 66,746 63,998 48,222 1.03%
-
NP to SH 45,022 40,151 64,338 75,323 66,746 63,998 48,222 -1.13%
-
Tax Rate 24.87% 19.20% 46.27% 33.73% 36.11% 42.09% 32.26% -
Total Cost 245,979 208,826 345,187 386,102 287,677 201,033 137,528 10.17%
-
Net Worth 2,782,359 2,222,241 2,042,357 1,819,149 1,421,567 1,377,595 1,183,933 15.29%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 207,101 52,731 - - - - - -
Div Payout % 460.00% 131.33% - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 2,782,359 2,222,241 2,042,357 1,819,149 1,421,567 1,377,595 1,183,933 15.29%
NOSH 900,440 753,302 748,116 730,581 676,937 668,735 665,131 5.17%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 17.26% 17.53% 15.71% 16.32% 18.83% 24.15% 25.96% -
ROE 1.62% 1.81% 3.15% 4.14% 4.70% 4.65% 4.07% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 33.02 33.61 54.74 63.16 52.36 39.63 27.93 2.82%
EPS 5.00 5.33 8.60 10.31 9.86 9.57 7.25 -6.00%
DPS 23.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 2.95 2.73 2.49 2.10 2.06 1.78 9.62%
Adjusted Per Share Value based on latest NOSH - 730,581
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 10.54 8.97 14.51 16.35 12.56 9.39 6.58 8.16%
EPS 1.60 1.42 2.28 2.67 2.37 2.27 1.71 -1.10%
DPS 7.34 1.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9861 0.7876 0.7238 0.6447 0.5038 0.4882 0.4196 15.29%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 3.92 2.00 2.32 2.80 2.60 3.17 1.85 -
P/RPS 11.87 5.95 4.24 4.43 4.97 8.00 6.62 10.21%
P/EPS 78.40 37.52 26.98 27.16 26.37 33.12 25.52 20.55%
EY 1.28 2.67 3.71 3.68 3.79 3.02 3.92 -17.01%
DY 5.87 3.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.68 0.85 1.12 1.24 1.54 1.04 3.38%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 25/06/07 22/06/06 27/06/05 25/06/04 27/06/03 28/06/02 21/06/01 -
Price 4.38 1.62 2.12 2.75 3.05 3.12 1.90 -
P/RPS 13.27 4.82 3.87 4.35 5.83 7.87 6.80 11.78%
P/EPS 87.60 30.39 24.65 26.67 30.93 32.60 26.21 22.26%
EY 1.14 3.29 4.06 3.75 3.23 3.07 3.82 -18.24%
DY 5.25 4.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.55 0.78 1.10 1.45 1.51 1.07 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