[GAMUDA] QoQ Quarter Result on 31-Jul-2015 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- -4.21%
YoY- -25.36%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 467,290 527,428 512,795 623,269 553,776 653,237 569,636 -12.37%
PBT 185,796 192,184 192,550 190,520 209,028 229,803 228,838 -12.98%
Tax -20,652 -22,165 -19,687 -35,528 -31,793 -36,216 -29,194 -20.62%
NP 165,144 170,019 172,863 154,992 177,235 193,587 199,644 -11.89%
-
NP to SH 152,689 160,113 161,233 153,678 160,433 182,178 185,849 -12.29%
-
Tax Rate 11.12% 11.53% 10.22% 18.65% 15.21% 15.76% 12.76% -
Total Cost 302,146 357,409 339,932 468,277 376,541 459,650 369,992 -12.64%
-
Net Worth 6,671,112 6,645,291 6,641,837 6,325,088 6,078,078 5,947,713 5,691,625 11.17%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 144,500 - 144,387 - 141,350 - 139,386 2.43%
Div Payout % 94.64% - 89.55% - 88.11% - 75.00% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 6,671,112 6,645,291 6,641,837 6,325,088 6,078,078 5,947,713 5,691,625 11.17%
NOSH 2,408,343 2,407,714 2,406,462 2,404,976 2,355,844 2,341,619 2,323,112 2.43%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 35.34% 32.24% 33.71% 24.87% 32.00% 29.64% 35.05% -
ROE 2.29% 2.41% 2.43% 2.43% 2.64% 3.06% 3.27% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 19.40 21.91 21.31 25.92 23.51 27.90 24.52 -14.46%
EPS 6.34 6.65 6.70 6.39 6.81 7.78 8.00 -14.37%
DPS 6.00 0.00 6.00 0.00 6.00 0.00 6.00 0.00%
NAPS 2.77 2.76 2.76 2.63 2.58 2.54 2.45 8.53%
Adjusted Per Share Value based on latest NOSH - 2,404,976
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 16.56 18.69 18.17 22.09 19.63 23.15 20.19 -12.38%
EPS 5.41 5.67 5.71 5.45 5.69 6.46 6.59 -12.33%
DPS 5.12 0.00 5.12 0.00 5.01 0.00 4.94 2.41%
NAPS 2.3642 2.3551 2.3539 2.2416 2.1541 2.1079 2.0171 11.17%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 4.75 4.57 4.50 4.82 5.23 5.07 5.12 -
P/RPS 24.48 20.86 21.12 18.60 22.25 18.17 20.88 11.19%
P/EPS 74.92 68.72 67.16 75.43 76.80 65.17 64.00 11.08%
EY 1.33 1.46 1.49 1.33 1.30 1.53 1.56 -10.09%
DY 1.26 0.00 1.33 0.00 1.15 0.00 1.17 5.06%
P/NAPS 1.71 1.66 1.63 1.83 2.03 2.00 2.09 -12.53%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 24/03/16 16/12/15 28/09/15 23/06/15 26/03/15 16/12/14 -
Price 4.81 4.81 4.40 4.50 4.94 5.20 4.80 -
P/RPS 24.79 21.96 20.65 17.36 21.02 18.64 19.58 17.05%
P/EPS 75.87 72.33 65.67 70.42 72.54 66.84 60.00 16.95%
EY 1.32 1.38 1.52 1.42 1.38 1.50 1.67 -14.52%
DY 1.25 0.00 1.36 0.00 1.21 0.00 1.25 0.00%
P/NAPS 1.74 1.74 1.59 1.71 1.91 2.05 1.96 -7.63%

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