[GAMUDA] QoQ Quarter Result on 31-Jul-2013 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 134.19%
YoY- 19.0%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 633,828 517,628 486,120 640,934 641,057 500,181 453,263 25.12%
PBT 223,622 200,805 191,455 195,644 100,340 187,220 173,242 18.60%
Tax -42,772 -25,570 -25,065 -26,917 -28,618 -25,785 -25,543 41.14%
NP 180,850 175,235 166,390 168,727 71,722 161,435 147,699 14.49%
-
NP to SH 177,918 170,115 165,480 167,201 71,394 156,890 145,438 14.42%
-
Tax Rate 19.13% 12.73% 13.09% 13.76% 28.52% 13.77% 14.74% -
Total Cost 452,978 342,393 319,730 472,207 569,335 338,746 305,564 30.10%
-
Net Worth 5,332,942 5,165,435 5,044,286 4,816,494 4,406,513 4,235,195 4,182,122 17.64%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 137,920 - 136,948 - 127,110 - 124,839 6.88%
Div Payout % 77.52% - 82.76% - 178.04% - 85.84% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 5,332,942 5,165,435 5,044,286 4,816,494 4,406,513 4,235,195 4,182,122 17.64%
NOSH 2,298,682 2,295,749 2,282,482 2,250,698 2,118,516 2,086,303 2,080,658 6.88%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 28.53% 33.85% 34.23% 26.33% 11.19% 32.28% 32.59% -
ROE 3.34% 3.29% 3.28% 3.47% 1.62% 3.70% 3.48% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 27.57 22.55 21.30 28.48 30.26 23.97 21.78 17.06%
EPS 7.74 7.41 7.25 7.45 3.37 7.52 6.99 7.05%
DPS 6.00 0.00 6.00 0.00 6.00 0.00 6.00 0.00%
NAPS 2.32 2.25 2.21 2.14 2.08 2.03 2.01 10.06%
Adjusted Per Share Value based on latest NOSH - 2,250,698
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 22.46 18.34 17.23 22.71 22.72 17.73 16.06 25.13%
EPS 6.31 6.03 5.86 5.93 2.53 5.56 5.15 14.54%
DPS 4.89 0.00 4.85 0.00 4.50 0.00 4.42 6.98%
NAPS 1.89 1.8306 1.7877 1.707 1.5617 1.501 1.4821 17.64%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 4.61 4.47 4.87 4.76 4.07 3.72 3.61 -
P/RPS 16.72 19.83 22.87 16.72 13.45 15.52 16.57 0.60%
P/EPS 59.56 60.32 67.17 64.07 120.77 49.47 51.65 9.99%
EY 1.68 1.66 1.49 1.56 0.83 2.02 1.94 -9.17%
DY 1.30 0.00 1.23 0.00 1.47 0.00 1.66 -15.07%
P/NAPS 1.99 1.99 2.20 2.22 1.96 1.83 1.80 6.93%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 27/03/14 17/12/13 26/09/13 27/06/13 28/03/13 13/12/12 -
Price 4.72 4.64 4.64 4.59 4.56 4.13 3.64 -
P/RPS 17.12 20.58 21.79 16.12 15.07 17.23 16.71 1.63%
P/EPS 60.98 62.62 64.00 61.79 135.31 54.92 52.07 11.13%
EY 1.64 1.60 1.56 1.62 0.74 1.82 1.92 -10.00%
DY 1.27 0.00 1.29 0.00 1.32 0.00 1.65 -16.05%
P/NAPS 2.03 2.06 2.10 2.14 2.19 2.03 1.81 7.96%

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