[GAMUDA] QoQ Quarter Result on 31-Jul-2012 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 1.8%
YoY- 11.31%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 641,057 500,181 453,263 969,818 705,863 769,328 641,994 -0.09%
PBT 100,340 187,220 173,242 176,738 196,028 188,283 167,161 -28.86%
Tax -28,618 -25,785 -25,543 -36,043 -52,114 -40,981 -33,081 -9.21%
NP 71,722 161,435 147,699 140,695 143,914 147,302 134,080 -34.12%
-
NP to SH 71,394 156,890 145,438 140,500 138,013 136,473 132,319 -33.74%
-
Tax Rate 28.52% 13.77% 14.74% 20.39% 26.58% 21.77% 19.79% -
Total Cost 569,335 338,746 305,564 829,123 561,949 622,026 507,914 7.91%
-
Net Worth 4,406,513 4,235,195 4,182,122 4,052,884 3,984,736 3,825,379 3,818,879 10.02%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 127,110 - 124,839 - 124,523 - 123,855 1.74%
Div Payout % 178.04% - 85.84% - 90.23% - 93.60% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 4,406,513 4,235,195 4,182,122 4,052,884 3,984,736 3,825,379 3,818,879 10.02%
NOSH 2,118,516 2,086,303 2,080,658 2,078,402 2,075,383 2,067,772 2,064,259 1.74%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 11.19% 32.28% 32.59% 14.51% 20.39% 19.15% 20.88% -
ROE 1.62% 3.70% 3.48% 3.47% 3.46% 3.57% 3.46% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 30.26 23.97 21.78 46.66 34.01 37.21 31.10 -1.81%
EPS 3.37 7.52 6.99 6.76 6.65 6.60 6.41 -34.88%
DPS 6.00 0.00 6.00 0.00 6.00 0.00 6.00 0.00%
NAPS 2.08 2.03 2.01 1.95 1.92 1.85 1.85 8.13%
Adjusted Per Share Value based on latest NOSH - 2,078,402
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 23.14 18.05 16.36 35.00 25.48 27.77 23.17 -0.08%
EPS 2.58 5.66 5.25 5.07 4.98 4.93 4.78 -33.73%
DPS 4.59 0.00 4.51 0.00 4.49 0.00 4.47 1.78%
NAPS 1.5904 1.5286 1.5094 1.4628 1.4382 1.3807 1.3783 10.02%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 4.07 3.72 3.61 3.51 3.56 3.70 3.40 -
P/RPS 13.45 15.52 16.57 7.52 10.47 9.94 10.93 14.84%
P/EPS 120.77 49.47 51.65 51.92 53.53 56.06 53.04 73.16%
EY 0.83 2.02 1.94 1.93 1.87 1.78 1.89 -42.25%
DY 1.47 0.00 1.66 0.00 1.69 0.00 1.76 -11.32%
P/NAPS 1.96 1.83 1.80 1.80 1.85 2.00 1.84 4.30%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 28/03/13 13/12/12 27/09/12 28/06/12 28/03/12 16/12/11 -
Price 4.56 4.13 3.64 3.40 3.46 3.60 3.00 -
P/RPS 15.07 17.23 16.71 7.29 10.17 9.68 9.65 34.64%
P/EPS 135.31 54.92 52.07 50.30 52.03 54.55 46.80 103.08%
EY 0.74 1.82 1.92 1.99 1.92 1.83 2.14 -50.76%
DY 1.32 0.00 1.65 0.00 1.73 0.00 2.00 -24.21%
P/NAPS 2.19 2.03 1.81 1.74 1.80 1.95 1.62 22.28%

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