[GAMUDA] QoQ Cumulative 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- 23.61%
YoY- -8.13%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 1,003,748 486,120 2,235,435 1,594,501 953,444 453,263 3,087,003 -52.61%
PBT 392,260 191,455 656,446 460,802 360,462 173,242 728,210 -33.72%
Tax -50,635 -25,065 -106,863 -79,946 -51,328 -25,543 -162,219 -53.88%
NP 341,625 166,390 549,583 380,856 309,134 147,699 565,991 -28.51%
-
NP to SH 335,595 165,480 540,923 373,722 302,328 145,438 547,305 -27.76%
-
Tax Rate 12.91% 13.09% 16.28% 17.35% 14.24% 14.74% 22.28% -
Total Cost 662,123 319,730 1,685,852 1,213,645 644,310 305,564 2,521,012 -58.88%
-
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 137,351 136,948 256,081 251,382 125,015 124,839 248,586 -32.59%
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 6.52% 3.28% 11.84% 8.58% 7.15% 3.48% 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 43.85 21.30 104.75 76.12 45.76 21.78 149.02 -55.66%
EPS 14.66 7.25 25.35 17.84 14.51 6.99 26.42 -32.40%
DPS 6.00 6.00 12.00 12.00 6.00 6.00 12.00 -36.92%
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 35.29 17.09 78.60 56.07 33.53 15.94 108.55 -52.62%
EPS 11.80 5.82 19.02 13.14 10.63 5.11 19.24 -27.74%
DPS 4.83 4.82 9.00 8.84 4.40 4.39 8.74 -32.58%
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 10.19 22.87 4.54 5.35 8.13 16.57 2.36 164.45%
P/EPS 30.49 67.17 18.78 22.81 25.64 51.65 13.29 73.68%
EY 3.28 1.49 5.33 4.38 3.90 1.94 7.53 -42.45%
DY 1.34 1.23 2.52 2.95 1.61 1.66 3.42 -46.36%
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 10.58 21.79 4.38 5.99 9.03 16.71 2.28 177.42%
P/EPS 31.65 64.00 18.11 25.56 28.46 52.07 12.87 81.89%
EY 3.16 1.56 5.52 3.91 3.51 1.92 7.77 -45.01%
DY 1.29 1.29 2.61 2.63 1.45 1.65 3.53 -48.79%
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