[GAMUDA] YoY TTM 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- 2.23%
YoY- 24.9%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 1,226,897 1,661,453 1,719,032 1,442,069 1,042,752 831,283 637,489 11.52%
PBT 222,159 412,662 434,090 406,002 321,863 276,035 206,062 1.26%
Tax -51,708 -146,884 -152,220 -164,229 -128,284 -84,327 -90,459 -8.89%
NP 170,451 265,778 281,870 241,773 193,579 191,708 115,603 6.68%
-
NP to SH 157,583 265,778 281,870 241,773 193,579 191,708 115,603 5.29%
-
Tax Rate 23.28% 35.59% 35.07% 40.45% 39.86% 30.55% 43.90% -
Total Cost 1,056,446 1,395,675 1,437,162 1,200,296 849,173 639,575 521,886 12.46%
-
Net Worth 1,505,657 2,099,157 1,897,922 1,488,893 1,343,424 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 173,252 119,331 153,747 108,426 66,879 53,198 38,353 28.55%
Div Payout % 109.94% 44.90% 54.55% 44.85% 34.55% 27.75% 33.18% -
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 1,343,424 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 13.89% 16.00% 16.40% 16.77% 18.56% 23.06% 18.13% -
ROE 10.47% 12.66% 14.85% 16.24% 14.41% 15.84% 11.16% -
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 162.97 221.62 233.68 212.11 155.24 125.03 98.44 8.76%
EPS 20.93 35.45 38.32 35.56 28.82 28.83 17.85 2.68%
DPS 23.00 16.00 20.90 16.00 10.00 8.00 5.92 25.36%
NAPS 2.00 2.80 2.58 2.19 2.00 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 43.49 58.89 60.93 51.12 36.96 29.47 22.60 11.52%
EPS 5.59 9.42 9.99 8.57 6.86 6.80 4.10 5.29%
DPS 6.14 4.23 5.45 3.84 2.37 1.89 1.36 28.54%
NAPS 0.5337 0.7441 0.6728 0.5278 0.4762 0.4289 0.3673 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 1.07 1.05 1.13 1.52 1.93 1.62 2.18 -11.17%
P/EPS 8.36 6.57 6.92 9.05 10.41 7.04 12.04 -5.89%
EY 11.96 15.22 14.46 11.04 9.61 14.20 8.30 6.27%
DY 13.14 6.87 7.89 4.97 3.33 3.94 2.75 29.76%
P/NAPS 0.88 0.83 1.03 1.47 1.50 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 1.23 1.02 1.04 1.53 1.84 1.63 2.04 -8.08%
P/EPS 9.60 6.35 6.34 9.14 9.89 7.08 11.26 -2.62%
EY 10.41 15.76 15.77 10.94 10.11 14.13 8.88 2.68%
DY 11.44 7.11 8.60 4.92 3.51 3.92 2.95 25.33%
P/NAPS 1.01 0.80 0.94 1.48 1.43 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