[GAMUDA] QoQ Quarter Result on 31-Jan-2013 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 7.87%
YoY- 14.96%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 486,120 640,934 641,057 500,181 453,263 969,818 705,863 -21.96%
PBT 191,455 195,644 100,340 187,220 173,242 176,738 196,028 -1.55%
Tax -25,065 -26,917 -28,618 -25,785 -25,543 -36,043 -52,114 -38.53%
NP 166,390 168,727 71,722 161,435 147,699 140,695 143,914 10.12%
-
NP to SH 165,480 167,201 71,394 156,890 145,438 140,500 138,013 12.82%
-
Tax Rate 13.09% 13.76% 28.52% 13.77% 14.74% 20.39% 26.58% -
Total Cost 319,730 472,207 569,335 338,746 305,564 829,123 561,949 -31.26%
-
Net Worth 5,044,286 4,816,494 4,406,513 4,235,195 4,182,122 4,052,884 3,984,736 16.97%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 136,948 - 127,110 - 124,839 - 124,523 6.52%
Div Payout % 82.76% - 178.04% - 85.84% - 90.23% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 5,044,286 4,816,494 4,406,513 4,235,195 4,182,122 4,052,884 3,984,736 16.97%
NOSH 2,282,482 2,250,698 2,118,516 2,086,303 2,080,658 2,078,402 2,075,383 6.52%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 34.23% 26.33% 11.19% 32.28% 32.59% 14.51% 20.39% -
ROE 3.28% 3.47% 1.62% 3.70% 3.48% 3.47% 3.46% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 21.30 28.48 30.26 23.97 21.78 46.66 34.01 -26.73%
EPS 7.25 7.45 3.37 7.52 6.99 6.76 6.65 5.91%
DPS 6.00 0.00 6.00 0.00 6.00 0.00 6.00 0.00%
NAPS 2.21 2.14 2.08 2.03 2.01 1.95 1.92 9.80%
Adjusted Per Share Value based on latest NOSH - 2,086,303
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 17.53 23.12 23.12 18.04 16.35 34.98 25.46 -21.97%
EPS 5.97 6.03 2.58 5.66 5.25 5.07 4.98 12.81%
DPS 4.94 0.00 4.59 0.00 4.50 0.00 4.49 6.55%
NAPS 1.8195 1.7374 1.5895 1.5277 1.5085 1.4619 1.4373 16.97%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 4.87 4.76 4.07 3.72 3.61 3.51 3.56 -
P/RPS 22.87 16.72 13.45 15.52 16.57 7.52 10.47 68.11%
P/EPS 67.17 64.07 120.77 49.47 51.65 51.92 53.53 16.28%
EY 1.49 1.56 0.83 2.02 1.94 1.93 1.87 -14.01%
DY 1.23 0.00 1.47 0.00 1.66 0.00 1.69 -19.04%
P/NAPS 2.20 2.22 1.96 1.83 1.80 1.80 1.85 12.20%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 17/12/13 26/09/13 27/06/13 28/03/13 13/12/12 27/09/12 28/06/12 -
Price 4.64 4.59 4.56 4.13 3.64 3.40 3.46 -
P/RPS 21.79 16.12 15.07 17.23 16.71 7.29 10.17 65.96%
P/EPS 64.00 61.79 135.31 54.92 52.07 50.30 52.03 14.75%
EY 1.56 1.62 0.74 1.82 1.92 1.99 1.92 -12.89%
DY 1.29 0.00 1.32 0.00 1.65 0.00 1.73 -17.72%
P/NAPS 2.10 2.14 2.19 2.03 1.81 1.74 1.80 10.79%

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