[GAMUDA] QoQ Annualized Quarter Result on 30-Apr-2014 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 2.01%
YoY- 37.41%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 2,445,746 2,278,544 2,229,572 2,183,434 2,007,496 1,944,480 2,235,435 6.16%
PBT 917,282 915,352 851,645 821,176 784,520 765,820 656,446 24.91%
Tax -130,820 -116,776 -116,562 -124,542 -101,270 -100,260 -106,863 14.39%
NP 786,462 798,576 735,083 696,633 683,250 665,560 549,583 26.90%
-
NP to SH 736,054 743,396 719,398 684,684 671,190 661,920 540,923 22.72%
-
Tax Rate 14.26% 12.76% 13.69% 15.17% 12.91% 13.09% 16.28% -
Total Cost 1,659,284 1,479,968 1,494,489 1,486,801 1,324,246 1,278,920 1,685,852 -1.05%
-
Net Worth 5,923,882 5,691,625 5,425,948 5,320,902 5,150,673 5,044,286 4,566,787 18.88%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 279,868 557,547 275,895 366,958 274,702 547,795 256,081 6.08%
Div Payout % 38.02% 75.00% 38.35% 53.60% 40.93% 82.76% 47.34% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 5,923,882 5,691,625 5,425,948 5,320,902 5,150,673 5,044,286 4,566,787 18.88%
NOSH 2,332,237 2,323,112 2,299,130 2,293,492 2,289,188 2,282,482 2,134,012 6.08%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 32.16% 35.05% 32.97% 31.91% 34.03% 34.23% 24.59% -
ROE 12.43% 13.06% 13.26% 12.87% 13.03% 13.12% 11.84% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 104.87 98.08 96.97 95.20 87.69 85.19 104.75 0.07%
EPS 31.56 32.00 31.29 29.85 29.32 29.00 25.35 15.68%
DPS 12.00 24.00 12.00 16.00 12.00 24.00 12.00 0.00%
NAPS 2.54 2.45 2.36 2.32 2.25 2.21 2.14 12.06%
Adjusted Per Share Value based on latest NOSH - 2,298,682
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 86.00 80.12 78.40 76.78 70.59 68.37 78.60 6.16%
EPS 25.88 26.14 25.30 24.08 23.60 23.28 19.02 22.72%
DPS 9.84 19.61 9.70 12.90 9.66 19.26 9.00 6.11%
NAPS 2.083 2.0013 1.9079 1.871 1.8111 1.7737 1.6058 18.88%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 5.07 5.12 4.78 4.61 4.47 4.87 4.76 -
P/RPS 4.83 5.22 4.93 4.84 5.10 5.72 4.54 4.20%
P/EPS 16.06 16.00 15.28 15.44 15.25 16.79 18.78 -9.87%
EY 6.22 6.25 6.55 6.48 6.56 5.95 5.33 10.81%
DY 2.37 4.69 2.51 3.47 2.68 4.93 2.52 -3.99%
P/NAPS 2.00 2.09 2.03 1.99 1.99 2.20 2.22 -6.70%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 26/03/15 16/12/14 29/09/14 26/06/14 27/03/14 17/12/13 26/09/13 -
Price 5.20 4.80 4.81 4.72 4.64 4.64 4.59 -
P/RPS 4.96 4.89 4.96 4.96 5.29 5.45 4.38 8.61%
P/EPS 16.48 15.00 15.37 15.81 15.83 16.00 18.11 -6.07%
EY 6.07 6.67 6.51 6.32 6.32 6.25 5.52 6.51%
DY 2.31 5.00 2.49 3.39 2.59 5.17 2.61 -7.79%
P/NAPS 2.05 1.96 2.04 2.03 2.06 2.10 2.14 -2.81%

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