[GAMUDA] YoY TTM Result on 31-Oct-2004 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
21-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 1.17%
YoY- 13.81%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 1,632,971 1,271,815 1,621,368 1,702,454 1,499,586 1,132,398 875,444 10.94%
PBT 319,860 224,007 363,309 438,507 418,515 350,851 275,085 2.54%
Tax -56,751 -51,952 -117,048 -153,350 -167,961 -143,619 -86,209 -6.72%
NP 263,109 172,055 246,261 285,157 250,554 207,232 188,876 5.67%
-
NP to SH 226,368 158,108 242,356 285,157 250,554 207,232 188,876 3.06%
-
Tax Rate 17.74% 23.19% 32.22% 34.97% 40.13% 40.93% 31.34% -
Total Cost 1,369,862 1,099,760 1,375,107 1,417,297 1,249,032 925,166 686,568 12.19%
-
Net Worth 3,081,211 2,258,290 2,157,036 1,977,382 1,628,312 1,334,243 665,859 29.07%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 534,983 173,252 119,331 153,747 108,426 66,879 53,198 46.89%
Div Payout % 236.33% 109.58% 49.24% 53.92% 43.27% 32.27% 28.17% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 3,081,211 2,258,290 2,157,036 1,977,382 1,628,312 1,334,243 665,859 29.07%
NOSH 1,987,878 752,763 751,580 737,829 695,860 673,860 665,859 19.98%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 16.11% 13.53% 15.19% 16.75% 16.71% 18.30% 21.57% -
ROE 7.35% 7.00% 11.24% 14.42% 15.39% 15.53% 28.37% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 82.15 168.95 215.73 230.74 215.50 168.05 131.48 -7.53%
EPS 11.39 21.00 32.25 38.65 36.01 30.75 28.37 -14.10%
DPS 26.91 23.00 16.00 21.00 15.58 10.00 8.00 22.39%
NAPS 1.55 3.00 2.87 2.68 2.34 1.98 1.00 7.57%
Adjusted Per Share Value based on latest NOSH - 737,829
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 57.88 45.08 57.47 60.35 53.16 40.14 31.03 10.94%
EPS 8.02 5.60 8.59 10.11 8.88 7.35 6.70 3.04%
DPS 18.96 6.14 4.23 5.45 3.84 2.37 1.89 46.83%
NAPS 1.0922 0.8005 0.7646 0.7009 0.5772 0.4729 0.236 29.07%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 4.56 1.98 1.91 2.50 3.80 2.85 2.23 -
P/RPS 5.55 1.17 0.89 1.08 1.76 1.70 1.70 21.78%
P/EPS 40.04 9.43 5.92 6.47 10.55 9.27 7.86 31.15%
EY 2.50 10.61 16.88 15.46 9.48 10.79 12.72 -23.74%
DY 5.90 11.62 8.38 8.40 4.10 3.51 3.59 8.62%
P/NAPS 2.94 0.66 0.67 0.93 1.62 1.44 2.23 4.71%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 17/12/07 21/12/06 20/12/05 21/12/04 18/12/03 23/12/02 21/12/01 -
Price 4.60 2.41 1.80 2.62 3.05 2.75 2.25 -
P/RPS 5.60 1.43 0.83 1.14 1.42 1.64 1.71 21.85%
P/EPS 40.40 11.47 5.58 6.78 8.47 8.94 7.93 31.15%
EY 2.48 8.72 17.91 14.75 11.81 11.18 12.61 -23.73%
DY 5.85 9.54 8.89 8.02 5.11 3.64 3.56 8.62%
P/NAPS 2.97 0.80 0.63 0.98 1.30 1.39 2.25 4.73%

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