[GAMUDA] QoQ Cumulative Quarter Result on 31-Jul-2013 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 44.74%
YoY- -1.17%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 1,637,576 1,003,748 486,120 2,235,435 1,594,501 953,444 453,263 136.00%
PBT 615,882 392,260 191,455 656,446 460,802 360,462 173,242 133.47%
Tax -93,407 -50,635 -25,065 -106,863 -79,946 -51,328 -25,543 137.92%
NP 522,475 341,625 166,390 549,583 380,856 309,134 147,699 132.70%
-
NP to SH 513,513 335,595 165,480 540,923 373,722 302,328 145,438 132.40%
-
Tax Rate 15.17% 12.91% 13.09% 16.28% 17.35% 14.24% 14.74% -
Total Cost 1,115,101 662,123 319,730 1,685,852 1,213,645 644,310 305,564 137.59%
-
Net Worth 5,320,902 5,150,673 5,044,286 4,566,787 4,357,296 4,229,674 4,182,122 17.46%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 275,219 137,351 136,948 256,081 251,382 125,015 124,839 69.63%
Div Payout % 53.60% 40.93% 82.76% 47.34% 67.26% 41.35% 85.84% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 5,320,902 5,150,673 5,044,286 4,566,787 4,357,296 4,229,674 4,182,122 17.46%
NOSH 2,293,492 2,289,188 2,282,482 2,134,012 2,094,854 2,083,583 2,080,658 6.72%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 31.91% 34.03% 34.23% 24.59% 23.89% 32.42% 32.59% -
ROE 9.65% 6.52% 3.28% 11.84% 8.58% 7.15% 3.48% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 71.40 43.85 21.30 104.75 76.12 45.76 21.78 121.15%
EPS 22.39 14.66 7.25 25.35 17.84 14.51 6.99 117.75%
DPS 12.00 6.00 6.00 12.00 12.00 6.00 6.00 58.94%
NAPS 2.32 2.25 2.21 2.14 2.08 2.03 2.01 10.06%
Adjusted Per Share Value based on latest NOSH - 2,250,698
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 59.10 36.23 17.55 80.68 57.55 34.41 16.36 135.98%
EPS 18.53 12.11 5.97 19.52 13.49 10.91 5.25 132.35%
DPS 9.93 4.96 4.94 9.24 9.07 4.51 4.51 69.48%
NAPS 1.9204 1.859 1.8206 1.6483 1.5726 1.5266 1.5094 17.46%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 4.61 4.47 4.87 4.76 4.07 3.72 3.61 -
P/RPS 6.46 10.19 22.87 4.54 5.35 8.13 16.57 -46.72%
P/EPS 20.59 30.49 67.17 18.78 22.81 25.64 51.65 -45.92%
EY 4.86 3.28 1.49 5.33 4.38 3.90 1.94 84.76%
DY 2.60 1.34 1.23 2.52 2.95 1.61 1.66 34.97%
P/NAPS 1.99 1.99 2.20 2.22 1.96 1.83 1.80 6.93%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 27/03/14 17/12/13 26/09/13 27/06/13 28/03/13 13/12/12 -
Price 4.72 4.64 4.64 4.59 4.56 4.13 3.64 -
P/RPS 6.61 10.58 21.79 4.38 5.99 9.03 16.71 -46.20%
P/EPS 21.08 31.65 64.00 18.11 25.56 28.46 52.07 -45.36%
EY 4.74 3.16 1.56 5.52 3.91 3.51 1.92 82.96%
DY 2.54 1.29 1.29 2.61 2.63 1.45 1.65 33.42%
P/NAPS 2.03 2.06 2.10 2.14 2.19 2.03 1.81 7.96%

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