[GAMUDA] QoQ Annualized Quarter Result on 31-Oct-2013 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
17-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- 22.37%
YoY- 13.78%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 2,229,572 2,183,434 2,007,496 1,944,480 2,235,435 2,126,001 1,906,888 11.01%
PBT 851,645 821,176 784,520 765,820 656,446 614,402 720,924 11.78%
Tax -116,562 -124,542 -101,270 -100,260 -106,863 -106,594 -102,656 8.86%
NP 735,083 696,633 683,250 665,560 549,583 507,808 618,268 12.26%
-
NP to SH 719,398 684,684 671,190 661,920 540,923 498,296 604,656 12.31%
-
Tax Rate 13.69% 15.17% 12.91% 13.09% 16.28% 17.35% 14.24% -
Total Cost 1,494,489 1,486,801 1,324,246 1,278,920 1,685,852 1,618,193 1,288,620 10.41%
-
Net Worth 5,425,948 5,320,902 5,150,673 5,044,286 4,566,787 4,357,296 4,229,674 18.11%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 275,895 366,958 274,702 547,795 256,081 335,176 250,030 6.80%
Div Payout % 38.35% 53.60% 40.93% 82.76% 47.34% 67.26% 41.35% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 5,425,948 5,320,902 5,150,673 5,044,286 4,566,787 4,357,296 4,229,674 18.11%
NOSH 2,299,130 2,293,492 2,289,188 2,282,482 2,134,012 2,094,854 2,083,583 6.80%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 32.97% 31.91% 34.03% 34.23% 24.59% 23.89% 32.42% -
ROE 13.26% 12.87% 13.03% 13.12% 11.84% 11.44% 14.30% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 96.97 95.20 87.69 85.19 104.75 101.49 91.52 3.94%
EPS 31.29 29.85 29.32 29.00 25.35 23.79 29.02 5.16%
DPS 12.00 16.00 12.00 24.00 12.00 16.00 12.00 0.00%
NAPS 2.36 2.32 2.25 2.21 2.14 2.08 2.03 10.59%
Adjusted Per Share Value based on latest NOSH - 2,282,482
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 80.42 78.76 72.41 70.14 80.63 76.69 68.78 11.01%
EPS 25.95 24.70 24.21 23.88 19.51 17.97 21.81 12.32%
DPS 9.95 13.24 9.91 19.76 9.24 12.09 9.02 6.77%
NAPS 1.9572 1.9193 1.8579 1.8195 1.6473 1.5717 1.5257 18.11%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 4.78 4.61 4.47 4.87 4.76 4.07 3.72 -
P/RPS 4.93 4.84 5.10 5.72 4.54 4.01 4.06 13.85%
P/EPS 15.28 15.44 15.25 16.79 18.78 17.11 12.82 12.45%
EY 6.55 6.48 6.56 5.95 5.33 5.84 7.80 -11.02%
DY 2.51 3.47 2.68 4.93 2.52 3.93 3.23 -15.51%
P/NAPS 2.03 1.99 1.99 2.20 2.22 1.96 1.83 7.17%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 29/09/14 26/06/14 27/03/14 17/12/13 26/09/13 27/06/13 28/03/13 -
Price 4.81 4.72 4.64 4.64 4.59 4.56 4.13 -
P/RPS 4.96 4.96 5.29 5.45 4.38 4.49 4.51 6.56%
P/EPS 15.37 15.81 15.83 16.00 18.11 19.17 14.23 5.28%
EY 6.51 6.32 6.32 6.25 5.52 5.22 7.03 -5.00%
DY 2.49 3.39 2.59 5.17 2.61 3.51 2.91 -9.89%
P/NAPS 2.04 2.03 2.06 2.10 2.14 2.19 2.03 0.32%

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