[GAMUDA] QoQ Cumulative Quarter Result on 31-Oct-2012 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -73.43%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 2,235,435 1,594,501 953,444 453,263 3,087,003 2,117,185 1,411,322 35.91%
PBT 656,446 460,802 360,462 173,242 728,210 551,472 355,444 50.58%
Tax -106,863 -79,946 -51,328 -25,543 -162,219 -126,176 -74,062 27.71%
NP 549,583 380,856 309,134 147,699 565,991 425,296 281,382 56.31%
-
NP to SH 540,923 373,722 302,328 145,438 547,305 406,805 268,792 59.46%
-
Tax Rate 16.28% 17.35% 14.24% 14.74% 22.28% 22.88% 20.84% -
Total Cost 1,685,852 1,213,645 644,310 305,564 2,521,012 1,691,889 1,129,940 30.60%
-
Net Worth 4,566,787 4,357,296 4,229,674 4,182,122 4,039,533 3,972,866 3,822,176 12.61%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 256,081 251,382 125,015 124,839 248,586 248,304 123,962 62.27%
Div Payout % 47.34% 67.26% 41.35% 85.84% 45.42% 61.04% 46.12% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 4,566,787 4,357,296 4,229,674 4,182,122 4,039,533 3,972,866 3,822,176 12.61%
NOSH 2,134,012 2,094,854 2,083,583 2,080,658 2,071,555 2,069,201 2,066,041 2.18%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 24.59% 23.89% 32.42% 32.59% 18.33% 20.09% 19.94% -
ROE 11.84% 8.58% 7.15% 3.48% 13.55% 10.24% 7.03% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 104.75 76.12 45.76 21.78 149.02 102.32 68.31 33.01%
EPS 25.35 17.84 14.51 6.99 26.42 19.66 13.01 56.06%
DPS 12.00 12.00 6.00 6.00 12.00 12.00 6.00 58.80%
NAPS 2.14 2.08 2.03 2.01 1.95 1.92 1.85 10.20%
Adjusted Per Share Value based on latest NOSH - 2,080,658
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 79.22 56.51 33.79 16.06 109.40 75.03 50.02 35.90%
EPS 19.17 13.24 10.71 5.15 19.40 14.42 9.53 59.41%
DPS 9.08 8.91 4.43 4.42 8.81 8.80 4.39 62.40%
NAPS 1.6185 1.5442 1.499 1.4821 1.4316 1.408 1.3546 12.61%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 4.76 4.07 3.72 3.61 3.51 3.56 3.70 -
P/RPS 4.54 5.35 8.13 16.57 2.36 3.48 5.42 -11.14%
P/EPS 18.78 22.81 25.64 51.65 13.29 18.11 28.44 -24.18%
EY 5.33 4.38 3.90 1.94 7.53 5.52 3.52 31.89%
DY 2.52 2.95 1.61 1.66 3.42 3.37 1.62 34.28%
P/NAPS 2.22 1.96 1.83 1.80 1.80 1.85 2.00 7.21%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 27/06/13 28/03/13 13/12/12 27/09/12 28/06/12 28/03/12 -
Price 4.59 4.56 4.13 3.64 3.40 3.46 3.60 -
P/RPS 4.38 5.99 9.03 16.71 2.28 3.38 5.27 -11.61%
P/EPS 18.11 25.56 28.46 52.07 12.87 17.60 27.67 -24.63%
EY 5.52 3.91 3.51 1.92 7.77 5.68 3.61 32.75%
DY 2.61 2.63 1.45 1.65 3.53 3.47 1.67 34.71%
P/NAPS 2.14 2.19 2.03 1.81 1.74 1.80 1.95 6.40%

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