[GAMUDA] QoQ 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- -54.49%
YoY- -48.27%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 517,628 486,120 640,934 641,057 500,181 453,263 969,818 -34.12%
PBT 200,805 191,455 195,644 100,340 187,220 173,242 176,738 8.85%
Tax -25,570 -25,065 -26,917 -28,618 -25,785 -25,543 -36,043 -20.40%
NP 175,235 166,390 168,727 71,722 161,435 147,699 140,695 15.71%
-
NP to SH 170,115 165,480 167,201 71,394 156,890 145,438 140,500 13.56%
-
Tax Rate 12.73% 13.09% 13.76% 28.52% 13.77% 14.74% 20.39% -
Total Cost 342,393 319,730 472,207 569,335 338,746 305,564 829,123 -44.45%
-
Net Worth 5,165,435 5,044,286 4,816,494 4,406,513 4,235,195 4,182,122 4,052,884 17.49%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - 136,948 - 127,110 - 124,839 - -
Div Payout % - 82.76% - 178.04% - 85.84% - -
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 5,165,435 5,044,286 4,816,494 4,406,513 4,235,195 4,182,122 4,052,884 17.49%
NOSH 2,295,749 2,282,482 2,250,698 2,118,516 2,086,303 2,080,658 2,078,402 6.83%
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 33.85% 34.23% 26.33% 11.19% 32.28% 32.59% 14.51% -
ROE 3.29% 3.28% 3.47% 1.62% 3.70% 3.48% 3.47% -
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 22.55 21.30 28.48 30.26 23.97 21.78 46.66 -38.33%
EPS 7.41 7.25 7.45 3.37 7.52 6.99 6.76 6.29%
DPS 0.00 6.00 0.00 6.00 0.00 6.00 0.00 -
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 18.67 17.53 23.12 23.12 18.04 16.35 34.98 -34.12%
EPS 6.14 5.97 6.03 2.58 5.66 5.25 5.07 13.57%
DPS 0.00 4.94 0.00 4.59 0.00 4.50 0.00 -
NAPS 1.8632 1.8195 1.7374 1.5895 1.5277 1.5085 1.4619 17.49%
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 19.83 22.87 16.72 13.45 15.52 16.57 7.52 90.53%
P/EPS 60.32 67.17 64.07 120.77 49.47 51.65 51.92 10.48%
EY 1.66 1.49 1.56 0.83 2.02 1.94 1.93 -9.53%
DY 0.00 1.23 0.00 1.47 0.00 1.66 0.00 -
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 20.58 21.79 16.12 15.07 17.23 16.71 7.29 99.36%
P/EPS 62.62 64.00 61.79 135.31 54.92 52.07 50.30 15.67%
EY 1.60 1.56 1.62 0.74 1.82 1.92 1.99 -13.49%
DY 0.00 1.29 0.00 1.32 0.00 1.65 0.00 -
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