[GAMUDA] YoY Quarter Result on 31-Jul-2004 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- -11.9%
YoY- 24.02%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 522,093 386,107 546,010 467,034 466,454 318,738 240,857 13.75%
PBT 84,999 53,861 79,872 109,920 105,782 108,732 72,220 2.75%
Tax -14,781 -20,817 -17,572 -43,562 -52,277 -47,539 -23,484 -7.42%
NP 70,218 33,044 62,300 66,358 53,505 61,193 48,736 6.27%
-
NP to SH 46,671 30,807 62,300 66,358 53,505 61,193 48,736 -0.71%
-
Tax Rate 17.39% 38.65% 22.00% 39.63% 49.42% 43.72% 32.52% -
Total Cost 451,875 353,063 483,710 400,676 412,949 257,545 192,121 15.31%
-
Net Worth 2,914,516 1,505,657 2,099,157 1,897,922 1,488,893 1,450,898 1,210,088 15.76%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - 67,754 67,472 102,988 61,187 33,585 26,595 -
Div Payout % - 219.93% 108.30% 155.20% 114.36% 54.88% 54.57% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 2,914,516 1,505,657 2,099,157 1,897,922 1,488,893 1,450,898 1,210,088 15.76%
NOSH 968,277 752,828 749,699 735,629 679,860 671,712 664,884 6.46%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 13.45% 8.56% 11.41% 14.21% 11.47% 19.20% 20.23% -
ROE 1.60% 2.05% 2.97% 3.50% 3.59% 4.22% 4.03% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 53.92 51.29 72.83 63.49 68.61 47.45 36.23 6.84%
EPS 4.82 4.09 8.31 9.02 7.87 9.11 7.33 -6.74%
DPS 0.00 9.00 9.00 14.00 9.00 5.00 4.00 -
NAPS 3.01 2.00 2.80 2.58 2.19 2.16 1.82 8.74%
Adjusted Per Share Value based on latest NOSH - 735,629
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 18.51 13.69 19.35 16.55 16.53 11.30 8.54 13.75%
EPS 1.65 1.09 2.21 2.35 1.90 2.17 1.73 -0.78%
DPS 0.00 2.40 2.39 3.65 2.17 1.19 0.94 -
NAPS 1.0331 0.5337 0.7441 0.6728 0.5278 0.5143 0.4289 15.77%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 3.90 1.75 2.33 2.65 3.22 3.00 2.03 -
P/RPS 7.23 3.41 3.20 4.17 4.69 6.32 5.60 4.34%
P/EPS 80.91 42.76 28.04 29.38 40.91 32.93 27.69 19.55%
EY 1.24 2.34 3.57 3.40 2.44 3.04 3.61 -16.30%
DY 0.00 5.14 3.86 5.28 2.80 1.67 1.97 -
P/NAPS 1.30 0.88 0.83 1.03 1.47 1.39 1.12 2.51%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 26/09/07 29/09/06 28/09/05 27/09/04 26/09/03 25/09/02 25/09/01 -
Price 4.32 2.01 2.25 2.43 3.25 2.85 2.04 -
P/RPS 8.01 3.92 3.09 3.83 4.74 6.01 5.63 6.04%
P/EPS 89.63 49.12 27.08 26.94 41.30 31.28 27.83 21.51%
EY 1.12 2.04 3.69 3.71 2.42 3.20 3.59 -17.63%
DY 0.00 4.48 4.00 5.76 2.77 1.75 1.96 -
P/NAPS 1.44 1.01 0.80 0.94 1.48 1.32 1.12 4.27%

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