[GAMUDA] QoQ Annualized Quarter Result on 31-Jan-2012 [#2]

Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 1.57%
YoY- 47.24%
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 1,813,052 3,087,003 2,822,913 2,822,644 2,567,976 2,673,208 2,483,464 -18.84%
PBT 692,968 728,210 735,296 710,888 668,644 544,524 524,529 20.29%
Tax -102,172 -162,219 -168,234 -148,124 -132,324 -111,579 -115,793 -7.96%
NP 590,796 565,991 567,061 562,764 536,320 432,945 408,736 27.69%
-
NP to SH 581,752 547,305 542,406 537,584 529,276 425,411 398,920 28.45%
-
Tax Rate 14.74% 22.28% 22.88% 20.84% 19.79% 20.49% 22.08% -
Total Cost 1,222,256 2,521,012 2,255,852 2,259,880 2,031,656 2,240,263 2,074,728 -29.61%
-
Net Worth 4,182,122 4,039,533 3,972,866 3,822,176 3,818,879 3,671,579 3,624,683 9.95%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 499,357 248,586 331,072 247,924 495,422 230,755 327,655 32.26%
Div Payout % 85.84% 45.42% 61.04% 46.12% 93.60% 54.24% 82.14% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 4,182,122 4,039,533 3,972,866 3,822,176 3,818,879 3,671,579 3,624,683 9.95%
NOSH 2,080,658 2,071,555 2,069,201 2,066,041 2,064,259 2,051,162 2,047,843 1.06%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 32.59% 18.33% 20.09% 19.94% 20.88% 16.20% 16.46% -
ROE 13.91% 13.55% 13.65% 14.06% 13.86% 11.59% 11.01% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 87.14 149.02 136.43 136.62 124.40 130.33 121.27 -19.69%
EPS 27.96 26.42 26.21 26.02 25.64 20.74 19.48 27.10%
DPS 24.00 12.00 16.00 12.00 24.00 11.25 16.00 30.87%
NAPS 2.01 1.95 1.92 1.85 1.85 1.79 1.77 8.80%
Adjusted Per Share Value based on latest NOSH - 2,067,772
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 65.40 111.35 101.83 101.82 92.63 96.42 89.58 -18.84%
EPS 20.98 19.74 19.57 19.39 19.09 15.34 14.39 28.43%
DPS 18.01 8.97 11.94 8.94 17.87 8.32 11.82 32.24%
NAPS 1.5085 1.4571 1.433 1.3787 1.3775 1.3244 1.3075 9.95%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 3.61 3.51 3.56 3.70 3.40 3.69 3.74 -
P/RPS 4.14 2.36 2.61 2.71 2.73 2.83 3.08 21.68%
P/EPS 12.91 13.29 13.58 14.22 13.26 17.79 19.20 -23.15%
EY 7.75 7.53 7.36 7.03 7.54 5.62 5.21 30.15%
DY 6.65 3.42 4.49 3.24 7.06 3.05 4.28 33.96%
P/NAPS 1.80 1.80 1.85 2.00 1.84 2.06 2.11 -10.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 13/12/12 27/09/12 28/06/12 28/03/12 16/12/11 29/09/11 23/06/11 -
Price 3.64 3.40 3.46 3.60 3.00 2.87 3.75 -
P/RPS 4.18 2.28 2.54 2.64 2.41 2.20 3.09 22.20%
P/EPS 13.02 12.87 13.20 13.84 11.70 13.84 19.25 -22.85%
EY 7.68 7.77 7.58 7.23 8.55 7.23 5.19 29.70%
DY 6.59 3.53 4.62 3.33 8.00 3.92 4.27 33.37%
P/NAPS 1.81 1.74 1.80 1.95 1.62 1.60 2.12 -9.95%

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