[GAMUDA] YoY Quarter Result on 31-Jul-2003 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -19.84%
YoY- -12.56%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 386,107 546,010 467,034 466,454 318,738 240,857 181,340 13.41%
PBT 53,861 79,872 109,920 105,782 108,732 72,220 56,344 -0.74%
Tax -20,817 -17,572 -43,562 -52,277 -47,539 -23,484 -17,924 2.52%
NP 33,044 62,300 66,358 53,505 61,193 48,736 38,420 -2.47%
-
NP to SH 30,807 62,300 66,358 53,505 61,193 48,736 38,420 -3.61%
-
Tax Rate 38.65% 22.00% 39.63% 49.42% 43.72% 32.52% 31.81% -
Total Cost 353,063 483,710 400,676 412,949 257,545 192,121 142,920 16.25%
-
Net Worth 1,505,657 2,099,157 1,897,922 1,488,893 1,450,898 1,210,088 1,036,112 6.42%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 67,754 67,472 102,988 61,187 33,585 26,595 25,902 17.37%
Div Payout % 219.93% 108.30% 155.20% 114.36% 54.88% 54.57% 67.42% -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 1,505,657 2,099,157 1,897,922 1,488,893 1,450,898 1,210,088 1,036,112 6.42%
NOSH 752,828 749,699 735,629 679,860 671,712 664,884 647,570 2.54%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 8.56% 11.41% 14.21% 11.47% 19.20% 20.23% 21.19% -
ROE 2.05% 2.97% 3.50% 3.59% 4.22% 4.03% 3.71% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 51.29 72.83 63.49 68.61 47.45 36.23 28.00 10.60%
EPS 4.09 8.31 9.02 7.87 9.11 7.33 5.84 -5.76%
DPS 9.00 9.00 14.00 9.00 5.00 4.00 4.00 14.46%
NAPS 2.00 2.80 2.58 2.19 2.16 1.82 1.60 3.78%
Adjusted Per Share Value based on latest NOSH - 679,860
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 13.68 19.35 16.55 16.53 11.30 8.54 6.43 13.40%
EPS 1.09 2.21 2.35 1.90 2.17 1.73 1.36 -3.61%
DPS 2.40 2.39 3.65 2.17 1.19 0.94 0.92 17.32%
NAPS 0.5336 0.7439 0.6726 0.5277 0.5142 0.4289 0.3672 6.42%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 1.75 2.33 2.65 3.22 3.00 2.03 2.15 -
P/RPS 3.41 3.20 4.17 4.69 6.32 5.60 7.68 -12.65%
P/EPS 42.76 28.04 29.38 40.91 32.93 27.69 36.24 2.79%
EY 2.34 3.57 3.40 2.44 3.04 3.61 2.76 -2.71%
DY 5.14 3.86 5.28 2.80 1.67 1.97 1.86 18.45%
P/NAPS 0.88 0.83 1.03 1.47 1.39 1.12 1.34 -6.76%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 29/09/06 28/09/05 27/09/04 26/09/03 25/09/02 25/09/01 27/09/00 -
Price 2.01 2.25 2.43 3.25 2.85 2.04 2.01 -
P/RPS 3.92 3.09 3.83 4.74 6.01 5.63 7.18 -9.59%
P/EPS 49.12 27.08 26.94 41.30 31.28 27.83 33.88 6.38%
EY 2.04 3.69 3.71 2.42 3.20 3.59 2.95 -5.95%
DY 4.48 4.00 5.76 2.77 1.75 1.96 1.99 14.47%
P/NAPS 1.01 0.80 0.94 1.48 1.32 1.12 1.26 -3.61%

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