[GAMUDA] QoQ TTM Result on 30-Apr-2013 [#3]

Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -11.47%
YoY- -3.53%
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 2,285,739 2,268,292 2,235,435 2,564,319 2,629,125 2,898,272 3,087,003 -18.11%
PBT 688,244 674,659 656,446 637,540 733,228 734,291 728,210 -3.68%
Tax -106,170 -106,385 -106,863 -115,989 -139,485 -154,681 -162,219 -24.55%
NP 582,074 568,274 549,583 521,551 593,743 579,610 565,991 1.88%
-
NP to SH 574,190 560,965 540,923 514,222 580,841 560,424 547,305 3.23%
-
Tax Rate 15.43% 15.77% 16.28% 18.19% 19.02% 21.07% 22.28% -
Total Cost 1,703,665 1,700,018 1,685,852 2,042,768 2,035,382 2,318,662 2,521,012 -22.93%
-
Net Worth 5,165,435 5,044,286 4,816,494 4,406,513 4,235,195 4,182,122 4,052,884 17.49%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 264,059 264,059 251,950 251,950 249,362 249,362 248,378 4.15%
Div Payout % 45.99% 47.07% 46.58% 49.00% 42.93% 44.50% 45.38% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 5,165,435 5,044,286 4,816,494 4,406,513 4,235,195 4,182,122 4,052,884 17.49%
NOSH 2,295,749 2,282,482 2,250,698 2,118,516 2,086,303 2,080,658 2,078,402 6.83%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 25.47% 25.05% 24.59% 20.34% 22.58% 20.00% 18.33% -
ROE 11.12% 11.12% 11.23% 11.67% 13.71% 13.40% 13.50% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 99.56 99.38 99.32 121.04 126.02 139.30 148.53 -23.35%
EPS 25.01 24.58 24.03 24.27 27.84 26.93 26.33 -3.36%
DPS 11.50 11.57 11.19 12.00 12.00 12.00 12.00 -2.78%
NAPS 2.25 2.21 2.14 2.08 2.03 2.01 1.95 9.98%
Adjusted Per Share Value based on latest NOSH - 2,118,516
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 80.37 79.76 78.60 90.17 92.45 101.91 108.55 -18.11%
EPS 20.19 19.73 19.02 18.08 20.42 19.71 19.24 3.25%
DPS 9.29 9.29 8.86 8.86 8.77 8.77 8.73 4.22%
NAPS 1.8163 1.7737 1.6936 1.5495 1.4892 1.4706 1.4251 17.49%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 4.47 4.87 4.76 4.07 3.72 3.61 3.51 -
P/RPS 4.49 4.90 4.79 3.36 2.95 2.59 2.36 53.36%
P/EPS 17.87 19.82 19.81 16.77 13.36 13.40 13.33 21.51%
EY 5.60 5.05 5.05 5.96 7.48 7.46 7.50 -17.65%
DY 2.57 2.38 2.35 2.95 3.23 3.32 3.42 -17.30%
P/NAPS 1.99 2.20 2.22 1.96 1.83 1.80 1.80 6.89%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 17/12/13 26/09/13 27/06/13 28/03/13 13/12/12 27/09/12 -
Price 4.64 4.64 4.59 4.56 4.13 3.64 3.40 -
P/RPS 4.66 4.67 4.62 3.77 3.28 2.61 2.29 60.37%
P/EPS 18.55 18.88 19.10 18.79 14.83 13.51 12.91 27.25%
EY 5.39 5.30 5.24 5.32 6.74 7.40 7.74 -21.38%
DY 2.48 2.49 2.44 2.63 2.91 3.30 3.53 -20.92%
P/NAPS 2.06 2.10 2.14 2.19 2.03 1.81 1.74 11.87%

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