[GAMUDA] QoQ Cumulative 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- -69.41%
YoY- 13.78%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative 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 1,637,576 1,003,748 486,120 2,235,435 1,594,501 953,444 76.45%
PBT 851,645 615,882 392,260 191,455 656,446 460,802 360,462 77.67%
Tax -116,562 -93,407 -50,635 -25,065 -106,863 -79,946 -51,328 73.02%
NP 735,083 522,475 341,625 166,390 549,583 380,856 309,134 78.43%
-
NP to SH 719,398 513,513 335,595 165,480 540,923 373,722 302,328 78.51%
-
Tax Rate 13.69% 15.17% 12.91% 13.09% 16.28% 17.35% 14.24% -
Total Cost 1,494,489 1,115,101 662,123 319,730 1,685,852 1,213,645 644,310 75.49%
-
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 275,895 275,219 137,351 136,948 256,081 251,382 125,015 69.75%
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% 9.65% 6.52% 3.28% 11.84% 8.58% 7.15% -
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 71.40 43.85 21.30 104.75 76.12 45.76 65.20%
EPS 31.29 22.39 14.66 7.25 25.35 17.84 14.51 67.14%
DPS 12.00 12.00 6.00 6.00 12.00 12.00 6.00 58.94%
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 80.47 59.10 36.23 17.55 80.68 57.55 34.41 76.45%
EPS 25.96 18.53 12.11 5.97 19.52 13.49 10.91 78.51%
DPS 9.96 9.93 4.96 4.94 9.24 9.07 4.51 69.83%
NAPS 1.9583 1.9204 1.859 1.8206 1.6483 1.5726 1.5266 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 6.46 10.19 22.87 4.54 5.35 8.13 -28.42%
P/EPS 15.28 20.59 30.49 67.17 18.78 22.81 25.64 -29.25%
EY 6.55 4.86 3.28 1.49 5.33 4.38 3.90 41.42%
DY 2.51 2.60 1.34 1.23 2.52 2.95 1.61 34.56%
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 6.61 10.58 21.79 4.38 5.99 9.03 -33.00%
P/EPS 15.37 21.08 31.65 64.00 18.11 25.56 28.46 -33.75%
EY 6.51 4.74 3.16 1.56 5.52 3.91 3.51 51.12%
DY 2.49 2.54 1.29 1.29 2.61 2.63 1.45 43.54%
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