[GAMUDA] QoQ Cumulative Quarter Result on 31-Jul-2016 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016 [#4]
Profit Trend
QoQ- 32.09%
YoY- -8.21%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 2,198,247 1,358,761 504,881 2,121,899 1,507,513 1,040,223 512,795 164.12%
PBT 645,552 424,261 205,647 780,658 570,530 384,734 192,550 124.17%
Tax -112,875 -70,042 -30,615 -111,918 -62,504 -41,852 -19,687 220.68%
NP 532,677 354,219 175,032 668,740 508,026 342,882 172,863 111.90%
-
NP to SH 499,340 328,408 162,148 626,133 474,035 321,346 161,233 112.61%
-
Tax Rate 17.49% 16.51% 14.89% 14.34% 10.96% 10.88% 10.22% -
Total Cost 1,665,570 1,004,542 329,849 1,453,159 999,487 697,341 339,932 188.75%
-
Net Worth 7,441,620 7,265,663 7,139,352 6,841,930 6,668,750 6,638,585 6,641,837 7.88%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 290,877 145,313 145,207 289,095 288,898 144,317 144,387 59.57%
Div Payout % 58.25% 44.25% 89.55% 46.17% 60.94% 44.91% 89.55% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 7,441,620 7,265,663 7,139,352 6,841,930 6,668,750 6,638,585 6,641,837 7.88%
NOSH 2,423,980 2,421,887 2,420,119 2,409,130 2,407,491 2,405,284 2,406,462 0.48%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 24.23% 26.07% 34.67% 31.52% 33.70% 32.96% 33.71% -
ROE 6.71% 4.52% 2.27% 9.15% 7.11% 4.84% 2.43% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 90.69 56.10 20.86 88.08 62.62 43.25 21.31 162.84%
EPS 20.60 13.56 6.70 25.99 19.69 13.36 6.70 111.58%
DPS 12.00 6.00 6.00 12.00 12.00 6.00 6.00 58.80%
NAPS 3.07 3.00 2.95 2.84 2.77 2.76 2.76 7.36%
Adjusted Per Share Value based on latest NOSH - 2,418,092
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 79.29 49.01 18.21 76.54 54.38 37.52 18.50 164.08%
EPS 18.01 11.85 5.85 22.59 17.10 11.59 5.82 112.50%
DPS 10.49 5.24 5.24 10.43 10.42 5.21 5.21 59.51%
NAPS 2.6843 2.6208 2.5752 2.4679 2.4055 2.3946 2.3958 7.88%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 5.27 4.81 4.91 4.82 4.75 4.57 4.50 -
P/RPS 5.81 8.57 23.54 5.47 7.59 10.57 21.12 -57.73%
P/EPS 25.58 35.47 73.28 18.55 24.12 34.21 67.16 -47.48%
EY 3.91 2.82 1.36 5.39 4.15 2.92 1.49 90.36%
DY 2.28 1.25 1.22 2.49 2.53 1.31 1.33 43.28%
P/NAPS 1.72 1.60 1.66 1.70 1.71 1.66 1.63 3.65%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 23/06/17 23/03/17 16/12/16 28/09/16 29/06/16 24/03/16 16/12/15 -
Price 5.45 5.25 4.81 4.90 4.81 4.81 4.40 -
P/RPS 6.01 9.36 23.06 5.56 7.68 11.12 20.65 -56.11%
P/EPS 26.46 38.72 71.79 18.85 24.43 36.00 65.67 -45.47%
EY 3.78 2.58 1.39 5.30 4.09 2.78 1.52 83.65%
DY 2.20 1.14 1.25 2.45 2.49 1.25 1.36 37.84%
P/NAPS 1.78 1.75 1.63 1.73 1.74 1.74 1.59 7.82%

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