[GAMUDA] YoY Quarter Result on 30-Apr-2005 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- -6.92%
YoY- -14.58%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 574,697 297,289 253,203 409,525 461,425 354,423 265,031 13.75%
PBT 114,700 68,292 54,921 119,748 113,658 104,465 110,520 0.62%
Tax -34,934 -16,982 -10,544 -55,410 -38,335 -37,719 -46,522 -4.65%
NP 79,766 51,310 44,377 64,338 75,323 66,746 63,998 3.73%
-
NP to SH 76,705 45,022 40,151 64,338 75,323 66,746 63,998 3.06%
-
Tax Rate 30.46% 24.87% 19.20% 46.27% 33.73% 36.11% 42.09% -
Total Cost 494,931 245,979 208,826 345,187 386,102 287,677 201,033 16.18%
-
Net Worth 3,104,249 2,782,359 2,222,241 2,042,357 1,819,149 1,421,567 1,377,595 14.48%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 250,342 207,101 52,731 - - - - -
Div Payout % 326.37% 460.00% 131.33% - - - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 3,104,249 2,782,359 2,222,241 2,042,357 1,819,149 1,421,567 1,377,595 14.48%
NOSH 2,002,741 900,440 753,302 748,116 730,581 676,937 668,735 20.03%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 13.88% 17.26% 17.53% 15.71% 16.32% 18.83% 24.15% -
ROE 2.47% 1.62% 1.81% 3.15% 4.14% 4.70% 4.65% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 28.70 33.02 33.61 54.74 63.16 52.36 39.63 -5.23%
EPS 3.83 5.00 5.33 8.60 10.31 9.86 9.57 -14.14%
DPS 12.50 23.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 3.09 2.95 2.73 2.49 2.10 2.06 -4.62%
Adjusted Per Share Value based on latest NOSH - 748,116
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 20.21 10.45 8.90 14.40 16.23 12.46 9.32 13.75%
EPS 2.70 1.58 1.41 2.26 2.65 2.35 2.25 3.08%
DPS 8.80 7.28 1.85 0.00 0.00 0.00 0.00 -
NAPS 1.0915 0.9784 0.7814 0.7182 0.6397 0.4999 0.4844 14.48%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 3.12 3.92 2.00 2.32 2.80 2.60 3.17 -
P/RPS 10.87 11.87 5.95 4.24 4.43 4.97 8.00 5.23%
P/EPS 81.46 78.40 37.52 26.98 27.16 26.37 33.12 16.16%
EY 1.23 1.28 2.67 3.71 3.68 3.79 3.02 -13.89%
DY 4.01 5.87 3.50 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.27 0.68 0.85 1.12 1.24 1.54 4.53%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 25/06/08 25/06/07 22/06/06 27/06/05 25/06/04 27/06/03 28/06/02 -
Price 2.33 4.38 1.62 2.12 2.75 3.05 3.12 -
P/RPS 8.12 13.27 4.82 3.87 4.35 5.83 7.87 0.52%
P/EPS 60.84 87.60 30.39 24.65 26.67 30.93 32.60 10.94%
EY 1.64 1.14 3.29 4.06 3.75 3.23 3.07 -9.91%
DY 5.36 5.25 4.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.42 0.55 0.78 1.10 1.45 1.51 -0.11%

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