[GAMUDA] QoQ Quarter Result on 31-Jan-2015 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -1.98%
YoY- 7.09%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 512,795 623,269 553,776 653,237 569,636 591,996 633,828 -13.14%
PBT 192,550 190,520 209,028 229,803 228,838 235,763 223,622 -9.46%
Tax -19,687 -35,528 -31,793 -36,216 -29,194 -23,155 -42,772 -40.30%
NP 172,863 154,992 177,235 193,587 199,644 212,608 180,850 -2.95%
-
NP to SH 161,233 153,678 160,433 182,178 185,849 205,885 177,918 -6.33%
-
Tax Rate 10.22% 18.65% 15.21% 15.76% 12.76% 9.82% 19.13% -
Total Cost 339,932 468,277 376,541 459,650 369,992 379,388 452,978 -17.37%
-
Net Worth 6,641,837 6,325,088 6,078,078 5,947,713 5,691,625 5,465,563 5,332,942 15.71%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 144,387 - 141,350 - 139,386 - 137,920 3.09%
Div Payout % 89.55% - 88.11% - 75.00% - 77.52% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 6,641,837 6,325,088 6,078,078 5,947,713 5,691,625 5,465,563 5,332,942 15.71%
NOSH 2,406,462 2,404,976 2,355,844 2,341,619 2,323,112 2,315,916 2,298,682 3.09%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 33.71% 24.87% 32.00% 29.64% 35.05% 35.91% 28.53% -
ROE 2.43% 2.43% 2.64% 3.06% 3.27% 3.77% 3.34% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 21.31 25.92 23.51 27.90 24.52 25.56 27.57 -15.73%
EPS 6.70 6.39 6.81 7.78 8.00 8.89 7.74 -9.14%
DPS 6.00 0.00 6.00 0.00 6.00 0.00 6.00 0.00%
NAPS 2.76 2.63 2.58 2.54 2.45 2.36 2.32 12.23%
Adjusted Per Share Value based on latest NOSH - 2,341,619
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 18.51 22.50 19.99 23.58 20.57 21.37 22.88 -13.14%
EPS 5.82 5.55 5.79 6.58 6.71 7.43 6.42 -6.31%
DPS 5.21 0.00 5.10 0.00 5.03 0.00 4.98 3.04%
NAPS 2.3978 2.2835 2.1943 2.1472 2.0548 1.9732 1.9253 15.70%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 4.50 4.82 5.23 5.07 5.12 4.78 4.61 -
P/RPS 21.12 18.60 22.25 18.17 20.88 18.70 16.72 16.80%
P/EPS 67.16 75.43 76.80 65.17 64.00 53.77 59.56 8.31%
EY 1.49 1.33 1.30 1.53 1.56 1.86 1.68 -7.66%
DY 1.33 0.00 1.15 0.00 1.17 0.00 1.30 1.52%
P/NAPS 1.63 1.83 2.03 2.00 2.09 2.03 1.99 -12.42%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 16/12/15 28/09/15 23/06/15 26/03/15 16/12/14 29/09/14 26/06/14 -
Price 4.40 4.50 4.94 5.20 4.80 4.81 4.72 -
P/RPS 20.65 17.36 21.02 18.64 19.58 18.82 17.12 13.27%
P/EPS 65.67 70.42 72.54 66.84 60.00 54.11 60.98 5.04%
EY 1.52 1.42 1.38 1.50 1.67 1.85 1.64 -4.92%
DY 1.36 0.00 1.21 0.00 1.25 0.00 1.27 4.65%
P/NAPS 1.59 1.71 1.91 2.05 1.96 2.04 2.03 -14.99%

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