[GAMUDA] QoQ Quarter Result on 31-Oct-2015 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
16-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- 4.92%
YoY- -13.25%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 614,386 467,290 527,428 512,795 623,269 553,776 653,237 -4.00%
PBT 210,128 185,796 192,184 192,550 190,520 209,028 229,803 -5.79%
Tax -49,414 -20,652 -22,165 -19,687 -35,528 -31,793 -36,216 23.04%
NP 160,714 165,144 170,019 172,863 154,992 177,235 193,587 -11.67%
-
NP to SH 152,098 152,689 160,113 161,233 153,678 160,433 182,178 -11.34%
-
Tax Rate 23.52% 11.12% 11.53% 10.22% 18.65% 15.21% 15.76% -
Total Cost 453,672 302,146 357,409 339,932 468,277 376,541 459,650 -0.86%
-
Net Worth 6,867,381 6,671,112 6,645,291 6,641,837 6,325,088 6,078,078 5,947,713 10.06%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - 144,500 - 144,387 - 141,350 - -
Div Payout % - 94.64% - 89.55% - 88.11% - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 6,867,381 6,671,112 6,645,291 6,641,837 6,325,088 6,078,078 5,947,713 10.06%
NOSH 2,418,092 2,408,343 2,407,714 2,406,462 2,404,976 2,355,844 2,341,619 2.16%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 26.16% 35.34% 32.24% 33.71% 24.87% 32.00% 29.64% -
ROE 2.21% 2.29% 2.41% 2.43% 2.43% 2.64% 3.06% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 25.41 19.40 21.91 21.31 25.92 23.51 27.90 -6.04%
EPS 6.29 6.34 6.65 6.70 6.39 6.81 7.78 -13.22%
DPS 0.00 6.00 0.00 6.00 0.00 6.00 0.00 -
NAPS 2.84 2.77 2.76 2.76 2.63 2.58 2.54 7.73%
Adjusted Per Share Value based on latest NOSH - 2,406,462
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 22.16 16.86 19.02 18.50 22.48 19.98 23.56 -4.00%
EPS 5.49 5.51 5.78 5.82 5.54 5.79 6.57 -11.29%
DPS 0.00 5.21 0.00 5.21 0.00 5.10 0.00 -
NAPS 2.4771 2.4063 2.397 2.3958 2.2815 2.1924 2.1454 10.06%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 4.82 4.75 4.57 4.50 4.82 5.23 5.07 -
P/RPS 18.97 24.48 20.86 21.12 18.60 22.25 18.17 2.91%
P/EPS 76.63 74.92 68.72 67.16 75.43 76.80 65.17 11.41%
EY 1.30 1.33 1.46 1.49 1.33 1.30 1.53 -10.30%
DY 0.00 1.26 0.00 1.33 0.00 1.15 0.00 -
P/NAPS 1.70 1.71 1.66 1.63 1.83 2.03 2.00 -10.27%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 28/09/16 29/06/16 24/03/16 16/12/15 28/09/15 23/06/15 26/03/15 -
Price 4.90 4.81 4.81 4.40 4.50 4.94 5.20 -
P/RPS 19.29 24.79 21.96 20.65 17.36 21.02 18.64 2.31%
P/EPS 77.90 75.87 72.33 65.67 70.42 72.54 66.84 10.75%
EY 1.28 1.32 1.38 1.52 1.42 1.38 1.50 -10.04%
DY 0.00 1.25 0.00 1.36 0.00 1.21 0.00 -
P/NAPS 1.73 1.74 1.74 1.59 1.71 1.91 2.05 -10.70%

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