[GAMUDA] QoQ Annualized Quarter Result on 31-Jul-2012 [#4]

Stock

[GAMUDA] GAMUDA BHD

Announcement Date

27-Sep-2012

Admission Sponsor

Sponsor

Financial Year

31-Jul-2012

Quarter

31-Jul-2012 [#4]

Profit Trend

QoQ- 0.9%

YoY- 28.65%

Quarter Report

Bursa 4Q-Jul 2012.PDF

Latest QR

Upcoming QR

GAMUDA's Result

GAMUDA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Annualized Quarter Result
Revenue	2,126,001	1,906,888	1,813,052	3,087,003	2,822,913	2,822,644	2,567,976	-11.84%
YoY %	11.49%	5.18%	-41.27%	9.36%	0.01%	9.92%	-	-
Horiz. %	82.79%	74.26%	70.60%	120.21%	109.93%	109.92%	100.00%	-
PBT	614,402	720,924	692,968	728,210	735,296	710,888	668,644	-5.48%
YoY %	-14.78%	4.03%	-4.84%	-0.96%	3.43%	6.32%	-	-
Horiz. %	91.89%	107.82%	103.64%	108.91%	109.97%	106.32%	100.00%	-
Tax	-106,594	-102,656	-102,172	-162,219	-168,234	-148,124	-132,324	-13.43%
YoY %	-3.84%	-0.47%	37.02%	3.58%	-13.58%	-11.94%	-	-
Horiz. %	80.56%	77.58%	77.21%	122.59%	127.14%	111.94%	100.00%	-
NP	507,808	618,268	590,796	565,991	567,061	562,764	536,320	-3.57%
YoY %	-17.87%	4.65%	4.38%	-0.19%	0.76%	4.93%	-	-
Horiz. %	94.68%	115.28%	110.16%	105.53%	105.73%	104.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	498,296	604,656	581,752	547,305	542,406	537,584	529,276	-3.94%
YoY %	-17.59%	3.94%	6.29%	0.90%	0.90%	1.57%	-	-
Horiz. %	94.15%	114.24%	109.91%	103.41%	102.48%	101.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.35%	14.24%	14.74%	22.28%	22.88%	20.84%	19.79%	-
YoY %	21.84%	-3.39%	-33.84%	-2.62%	9.79%	5.31%	-	-
Horiz. %	87.67%	71.96%	74.48%	112.58%	115.61%	105.31%	100.00%	-
Total Cost	1,618,193	1,288,620	1,222,256	2,521,012	2,255,852	2,259,880	2,031,656	-14.08%
YoY %	25.58%	5.43%	-51.52%	11.75%	-0.18%	11.23%	-	-
Horiz. %	79.65%	63.43%	60.16%	124.09%	111.04%	111.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,357,296	4,229,674	4,182,122	4,039,533	3,972,866	3,822,176	3,818,879	9.19%
YoY %	3.02%	1.14%	3.53%	1.68%	3.94%	0.09%	-	-
Horiz. %	114.10%	110.76%	109.51%	105.78%	104.03%	100.09%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Dividend
Div	335,176	250,030	499,357	248,586	331,072	247,924	495,422	-22.95%
YoY %	34.05%	-49.93%	100.88%	-24.91%	33.54%	-49.96%	-	-
Horiz. %	67.65%	50.47%	100.79%	50.18%	66.83%	50.04%	100.00%	-
Div Payout %	67.26%	41.35%	85.84%	45.42%	61.04%	46.12%	93.60%	-
YoY %	62.66%	-51.83%	88.99%	-25.59%	32.35%	-50.73%	-	-
Horiz. %	71.86%	44.18%	91.71%	48.53%	65.21%	49.27%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Equity
Net Worth	4,357,296	4,229,674	4,182,122	4,039,533	3,972,866	3,822,176	3,818,879	9.19%
YoY %	3.02%	1.14%	3.53%	1.68%	3.94%	0.09%	-	-
Horiz. %	114.10%	110.76%	109.51%	105.78%	104.03%	100.09%	100.00%	-
NOSH	2,094,854	2,083,583	2,080,658	2,071,555	2,069,201	2,066,041	2,064,259	0.98%
YoY %	0.54%	0.14%	0.44%	0.11%	0.15%	0.09%	-	-
Horiz. %	101.48%	100.94%	100.79%	100.35%	100.24%	100.09%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Ratio Analysis
NP Margin	23.89%	32.42%	32.59%	18.33%	20.09%	19.94%	20.88%	-
YoY %	-26.31%	-0.52%	77.80%	-8.76%	0.75%	-4.50%	-	-
Horiz. %	114.42%	155.27%	156.08%	87.79%	96.22%	95.50%	100.00%	-
ROE	11.44%	14.30%	13.91%	13.55%	13.65%	14.06%	13.86%	-
YoY %	-20.00%	2.80%	2.66%	-0.73%	-2.92%	1.44%	-	-
Horiz. %	82.54%	103.17%	100.36%	97.76%	98.48%	101.44%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Per Share
RPS	101.49	91.52	87.14	149.02	136.43	136.62	124.40	-12.69%
YoY %	10.89%	5.03%	-41.52%	9.23%	-0.14%	9.82%	-	-
Horiz. %	81.58%	73.57%	70.05%	119.79%	109.67%	109.82%	100.00%	-
EPS	23.79	29.02	27.96	26.42	26.21	26.02	25.64	-4.87%
YoY %	-18.02%	3.79%	5.83%	0.80%	0.73%	1.48%	-	-
Horiz. %	92.78%	113.18%	109.05%	103.04%	102.22%	101.48%	100.00%	-
DPS	16.00	12.00	24.00	12.00	16.00	12.00	24.00	-23.70%
YoY %	33.33%	-50.00%	100.00%	-25.00%	33.33%	-50.00%	-	-
Horiz. %	66.67%	50.00%	100.00%	50.00%	66.67%	50.00%	100.00%	-
NAPS	2.08	2.03	2.01	1.95	1.92	1.85	1.85	8.13%
YoY %	2.46%	1.00%	3.08%	1.56%	3.78%	0.00%	-	-
Horiz. %	112.43%	109.73%	108.65%	105.41%	103.78%	100.00%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Adjusted Per Share Value based on latest NOSH - 2,078,402
RPS	74.76	67.05	63.75	108.55	99.26	99.25	90.30	-11.84%
YoY %	11.50%	5.18%	-41.27%	9.36%	0.01%	9.91%	-	-
Horiz. %	82.79%	74.25%	70.60%	120.21%	109.92%	109.91%	100.00%	-
EPS	17.52	21.26	20.46	19.24	19.07	18.90	18.61	-3.94%
YoY %	-17.59%	3.91%	6.34%	0.89%	0.90%	1.56%	-	-
Horiz. %	94.14%	114.24%	109.94%	103.39%	102.47%	101.56%	100.00%	-
DPS	11.79	8.79	17.56	8.74	11.64	8.72	17.42	-22.93%
YoY %	34.13%	-49.94%	100.92%	-24.91%	33.49%	-49.94%	-	-
Horiz. %	67.68%	50.46%	100.80%	50.17%	66.82%	50.06%	100.00%	-
NAPS	1.5322	1.4873	1.4706	1.4204	1.397	1.344	1.3428	9.20%
YoY %	3.02%	1.14%	3.53%	1.68%	3.94%	0.09%	-	-
Horiz. %	114.10%	110.76%	109.52%	105.78%	104.04%	100.09%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	-
Price	4.07	3.72	3.61	3.51	3.56	3.70	3.40	-
P/RPS	4.01	4.06	4.14	2.36	2.61	2.71	2.73	29.24%
YoY %	-1.23%	-1.93%	75.42%	-9.58%	-3.69%	-0.73%	-	-
Horiz. %	146.89%	148.72%	151.65%	86.45%	95.60%	99.27%	100.00%	-
P/EPS	17.11	12.82	12.91	13.29	13.58	14.22	13.26	18.54%
YoY %	33.46%	-0.70%	-2.86%	-2.14%	-4.50%	7.24%	-	-
Horiz. %	129.03%	96.68%	97.36%	100.23%	102.41%	107.24%	100.00%	-
EY	5.84	7.80	7.75	7.53	7.36	7.03	7.54	-15.67%
YoY %	-25.13%	0.65%	2.92%	2.31%	4.69%	-6.76%	-	-
Horiz. %	77.45%	103.45%	102.79%	99.87%	97.61%	93.24%	100.00%	-
DY	3.93	3.23	6.65	3.42	4.49	3.24	7.06	-32.35%
YoY %	21.67%	-51.43%	94.44%	-23.83%	38.58%	-54.11%	-	-
Horiz. %	55.67%	45.75%	94.19%	48.44%	63.60%	45.89%	100.00%	-
P/NAPS	1.96	1.83	1.80	1.80	1.85	2.00	1.84	4.30%
YoY %	7.10%	1.67%	0.00%	-2.70%	-7.50%	8.70%	-	-
Horiz. %	106.52%	99.46%	97.83%	97.83%	100.54%	108.70%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Price Multiplier on Announcement Date
Date	27/06/13	28/03/13	13/12/12	27/09/12	28/06/12	28/03/12	16/12/11	-
Price	4.56	4.13	3.64	3.40	3.46	3.60	3.00	-
P/RPS	4.49	4.51	4.18	2.28	2.54	2.64	2.41	51.46%
YoY %	-0.44%	7.89%	83.33%	-10.24%	-3.79%	9.54%	-	-
Horiz. %	186.31%	187.14%	173.44%	94.61%	105.39%	109.54%	100.00%	-
P/EPS	19.17	14.23	13.02	12.87	13.20	13.84	11.70	39.02%
YoY %	34.72%	9.29%	1.17%	-2.50%	-4.62%	18.29%	-	-
Horiz. %	163.85%	121.62%	111.28%	110.00%	112.82%	118.29%	100.00%	-
EY	5.22	7.03	7.68	7.77	7.58	7.23	8.55	-28.05%
YoY %	-25.75%	-8.46%	-1.16%	2.51%	4.84%	-15.44%	-	-
Horiz. %	61.05%	82.22%	89.82%	90.88%	88.65%	84.56%	100.00%	-
DY	3.51	2.91	6.59	3.53	4.62	3.33	8.00	-42.28%
YoY %	20.62%	-55.84%	86.69%	-23.59%	38.74%	-58.38%	-	-
Horiz. %	43.88%	36.38%	82.38%	44.12%	57.75%	41.62%	100.00%	-
P/NAPS	2.19	2.03	1.81	1.74	1.80	1.95	1.62	22.28%
YoY %	7.88%	12.15%	4.02%	-3.33%	-7.69%	20.37%	-	-
Horiz. %	135.19%	125.31%	111.73%	107.41%	111.11%	120.37%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos