[GAMUDA] QoQ Quarter Result on 31-Jul-2014 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 15.72%
YoY- 23.14%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 553,776 653,237 569,636 591,996 633,828 517,628 486,120 9.10%
PBT 209,028 229,803 228,838 235,763 223,622 200,805 191,455 6.04%
Tax -31,793 -36,216 -29,194 -23,155 -42,772 -25,570 -25,065 17.22%
NP 177,235 193,587 199,644 212,608 180,850 175,235 166,390 4.31%
-
NP to SH 160,433 182,178 185,849 205,885 177,918 170,115 165,480 -2.04%
-
Tax Rate 15.21% 15.76% 12.76% 9.82% 19.13% 12.73% 13.09% -
Total Cost 376,541 459,650 369,992 379,388 452,978 342,393 319,730 11.55%
-
Net Worth 6,078,078 5,947,713 5,691,625 5,465,563 5,332,942 5,165,435 5,044,286 13.27%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 141,350 - 139,386 - 137,920 - 136,948 2.13%
Div Payout % 88.11% - 75.00% - 77.52% - 82.76% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 6,078,078 5,947,713 5,691,625 5,465,563 5,332,942 5,165,435 5,044,286 13.27%
NOSH 2,355,844 2,341,619 2,323,112 2,315,916 2,298,682 2,295,749 2,282,482 2.13%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 32.00% 29.64% 35.05% 35.91% 28.53% 33.85% 34.23% -
ROE 2.64% 3.06% 3.27% 3.77% 3.34% 3.29% 3.28% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 23.51 27.90 24.52 25.56 27.57 22.55 21.30 6.82%
EPS 6.81 7.78 8.00 8.89 7.74 7.41 7.25 -4.09%
DPS 6.00 0.00 6.00 0.00 6.00 0.00 6.00 0.00%
NAPS 2.58 2.54 2.45 2.36 2.32 2.25 2.21 10.90%
Adjusted Per Share Value based on latest NOSH - 2,315,916
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 19.99 23.58 20.56 21.37 22.88 18.69 17.55 9.09%
EPS 5.79 6.58 6.71 7.43 6.42 6.14 5.97 -2.02%
DPS 5.10 0.00 5.03 0.00 4.98 0.00 4.94 2.15%
NAPS 2.1941 2.147 2.0546 1.973 1.9251 1.8646 1.8209 13.27%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 5.23 5.07 5.12 4.78 4.61 4.47 4.87 -
P/RPS 22.25 18.17 20.88 18.70 16.72 19.83 22.87 -1.82%
P/EPS 76.80 65.17 64.00 53.77 59.56 60.32 67.17 9.36%
EY 1.30 1.53 1.56 1.86 1.68 1.66 1.49 -8.71%
DY 1.15 0.00 1.17 0.00 1.30 0.00 1.23 -4.39%
P/NAPS 2.03 2.00 2.09 2.03 1.99 1.99 2.20 -5.23%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 23/06/15 26/03/15 16/12/14 29/09/14 26/06/14 27/03/14 17/12/13 -
Price 4.94 5.20 4.80 4.81 4.72 4.64 4.64 -
P/RPS 21.02 18.64 19.58 18.82 17.12 20.58 21.79 -2.37%
P/EPS 72.54 66.84 60.00 54.11 60.98 62.62 64.00 8.73%
EY 1.38 1.50 1.67 1.85 1.64 1.60 1.56 -7.86%
DY 1.21 0.00 1.25 0.00 1.27 0.00 1.29 -4.18%
P/NAPS 1.91 2.05 1.96 2.04 2.03 2.06 2.10 -6.14%

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