[GAMUDA] QoQ TTM Result on 30-Apr-2014 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 18.55%
YoY- 32.38%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 2,448,697 2,313,088 2,229,572 2,278,510 2,285,739 2,268,292 2,235,435 6.24%
PBT 918,026 889,028 851,645 811,526 688,244 674,659 656,446 24.97%
Tax -131,337 -120,691 -116,562 -120,324 -106,170 -106,385 -106,863 14.69%
NP 786,689 768,337 735,083 691,202 582,074 568,274 549,583 26.92%
-
NP to SH 751,830 739,767 719,398 680,714 574,190 560,965 540,923 24.46%
-
Tax Rate 14.31% 13.58% 13.69% 14.83% 15.43% 15.77% 16.28% -
Total Cost 1,662,008 1,544,751 1,494,489 1,587,308 1,703,665 1,700,018 1,685,852 -0.94%
-
Net Worth 5,947,713 5,691,625 5,465,563 5,332,942 5,165,435 5,044,286 4,816,494 15.05%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 277,307 277,307 274,869 274,869 264,059 264,059 251,950 6.58%
Div Payout % 36.88% 37.49% 38.21% 40.38% 45.99% 47.07% 46.58% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 5,947,713 5,691,625 5,465,563 5,332,942 5,165,435 5,044,286 4,816,494 15.05%
NOSH 2,341,619 2,323,112 2,315,916 2,298,682 2,295,749 2,282,482 2,250,698 2.66%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 32.13% 33.22% 32.97% 30.34% 25.47% 25.05% 24.59% -
ROE 12.64% 13.00% 13.16% 12.76% 11.12% 11.12% 11.23% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 104.57 99.57 96.27 99.12 99.56 99.38 99.32 3.48%
EPS 32.11 31.84 31.06 29.61 25.01 24.58 24.03 21.25%
DPS 12.00 12.00 12.00 11.96 11.50 11.57 11.19 4.75%
NAPS 2.54 2.45 2.36 2.32 2.25 2.21 2.14 12.06%
Adjusted Per Share Value based on latest NOSH - 2,298,682
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 88.33 83.44 80.42 82.19 82.45 81.82 80.63 6.25%
EPS 27.12 26.68 25.95 24.55 20.71 20.23 19.51 24.47%
DPS 10.00 10.00 9.91 9.91 9.52 9.52 9.09 6.54%
NAPS 2.1454 2.053 1.9715 1.9236 1.8632 1.8195 1.7374 15.05%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 5.07 5.12 4.78 4.61 4.47 4.87 4.76 -
P/RPS 4.85 5.14 4.97 4.65 4.49 4.90 4.79 0.83%
P/EPS 15.79 16.08 15.39 15.57 17.87 19.82 19.81 -13.99%
EY 6.33 6.22 6.50 6.42 5.60 5.05 5.05 16.20%
DY 2.37 2.34 2.51 2.59 2.57 2.38 2.35 0.56%
P/NAPS 2.00 2.09 2.03 1.99 1.99 2.20 2.22 -6.70%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 26/03/15 16/12/14 29/09/14 26/06/14 27/03/14 17/12/13 26/09/13 -
Price 5.20 4.80 4.81 4.72 4.64 4.64 4.59 -
P/RPS 4.97 4.82 5.00 4.76 4.66 4.67 4.62 4.97%
P/EPS 16.20 15.07 15.48 15.94 18.55 18.88 19.10 -10.37%
EY 6.17 6.63 6.46 6.27 5.39 5.30 5.24 11.47%
DY 2.31 2.50 2.49 2.53 2.48 2.49 2.44 -3.57%
P/NAPS 2.05 1.96 2.04 2.03 2.06 2.10 2.14 -2.81%

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