[GAMUDA] QoQ Annualized Quarter Result on 30-Apr-2013 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -17.59%
YoY- -8.13%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 2,007,496 1,944,480 2,235,435 2,126,001 1,906,888 1,813,052 3,087,003 -24.88%
PBT 784,520 765,820 656,446 614,402 720,924 692,968 728,210 5.07%
Tax -101,270 -100,260 -106,863 -106,594 -102,656 -102,172 -162,219 -26.89%
NP 683,250 665,560 549,583 507,808 618,268 590,796 565,991 13.33%
-
NP to SH 671,190 661,920 540,923 498,296 604,656 581,752 547,305 14.52%
-
Tax Rate 12.91% 13.09% 16.28% 17.35% 14.24% 14.74% 22.28% -
Total Cost 1,324,246 1,278,920 1,685,852 1,618,193 1,288,620 1,222,256 2,521,012 -34.82%
-
Net Worth 5,150,673 5,044,286 4,566,787 4,357,296 4,229,674 4,182,122 4,039,533 17.53%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 274,702 547,795 256,081 335,176 250,030 499,357 248,586 6.86%
Div Payout % 40.93% 82.76% 47.34% 67.26% 41.35% 85.84% 45.42% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 5,150,673 5,044,286 4,566,787 4,357,296 4,229,674 4,182,122 4,039,533 17.53%
NOSH 2,289,188 2,282,482 2,134,012 2,094,854 2,083,583 2,080,658 2,071,555 6.86%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 34.03% 34.23% 24.59% 23.89% 32.42% 32.59% 18.33% -
ROE 13.03% 13.12% 11.84% 11.44% 14.30% 13.91% 13.55% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 87.69 85.19 104.75 101.49 91.52 87.14 149.02 -29.71%
EPS 29.32 29.00 25.35 23.79 29.02 27.96 26.42 7.16%
DPS 12.00 24.00 12.00 16.00 12.00 24.00 12.00 0.00%
NAPS 2.25 2.21 2.14 2.08 2.03 2.01 1.95 9.98%
Adjusted Per Share Value based on latest NOSH - 2,118,516
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 70.59 68.37 78.60 74.76 67.05 63.75 108.55 -24.88%
EPS 23.60 23.28 19.02 17.52 21.26 20.46 19.24 14.54%
DPS 9.66 19.26 9.00 11.79 8.79 17.56 8.74 6.88%
NAPS 1.8111 1.7737 1.6058 1.5322 1.4873 1.4706 1.4204 17.53%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 4.47 4.87 4.76 4.07 3.72 3.61 3.51 -
P/RPS 5.10 5.72 4.54 4.01 4.06 4.14 2.36 66.91%
P/EPS 15.25 16.79 18.78 17.11 12.82 12.91 13.29 9.57%
EY 6.56 5.95 5.33 5.84 7.80 7.75 7.53 -8.76%
DY 2.68 4.93 2.52 3.93 3.23 6.65 3.42 -14.96%
P/NAPS 1.99 2.20 2.22 1.96 1.83 1.80 1.80 6.89%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 17/12/13 26/09/13 27/06/13 28/03/13 13/12/12 27/09/12 -
Price 4.64 4.64 4.59 4.56 4.13 3.64 3.40 -
P/RPS 5.29 5.45 4.38 4.49 4.51 4.18 2.28 74.99%
P/EPS 15.83 16.00 18.11 19.17 14.23 13.02 12.87 14.75%
EY 6.32 6.25 5.52 5.22 7.03 7.68 7.77 -12.83%
DY 2.59 5.17 2.61 3.51 2.91 6.59 3.53 -18.60%
P/NAPS 2.06 2.10 2.14 2.19 2.03 1.81 1.74 11.87%

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