[GAMUDA] QoQ TTM Result on 31-Jan-2015 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- 1.63%
YoY- 30.94%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 2,343,077 2,399,918 2,368,645 2,448,697 2,313,088 2,229,572 2,278,510 1.87%
PBT 821,901 858,189 903,432 918,026 889,028 851,645 811,526 0.84%
Tax -123,224 -132,731 -120,358 -131,337 -120,691 -116,562 -120,324 1.59%
NP 698,677 725,458 783,074 786,689 768,337 735,083 691,202 0.71%
-
NP to SH 657,522 682,138 734,345 751,830 739,767 719,398 680,714 -2.27%
-
Tax Rate 14.99% 15.47% 13.32% 14.31% 13.58% 13.69% 14.83% -
Total Cost 1,644,400 1,674,460 1,585,571 1,662,008 1,544,751 1,494,489 1,587,308 2.37%
-
Net Worth 6,641,837 6,325,088 6,078,078 5,947,713 5,691,625 5,465,563 5,332,942 15.71%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 285,738 280,737 280,737 277,307 277,307 274,869 274,869 2.61%
Div Payout % 43.46% 41.16% 38.23% 36.88% 37.49% 38.21% 40.38% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 6,641,837 6,325,088 6,078,078 5,947,713 5,691,625 5,465,563 5,332,942 15.71%
NOSH 2,406,462 2,404,976 2,355,844 2,341,619 2,323,112 2,315,916 2,298,682 3.09%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 29.82% 30.23% 33.06% 32.13% 33.22% 32.97% 30.34% -
ROE 9.90% 10.78% 12.08% 12.64% 13.00% 13.16% 12.76% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 97.37 99.79 100.54 104.57 99.57 96.27 99.12 -1.17%
EPS 27.32 28.36 31.17 32.11 31.84 31.06 29.61 -5.21%
DPS 11.87 11.67 12.00 12.00 12.00 12.00 11.96 -0.50%
NAPS 2.76 2.63 2.58 2.54 2.45 2.36 2.32 12.23%
Adjusted Per Share Value based on latest NOSH - 2,341,619
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 82.39 84.39 83.29 86.10 81.34 78.40 80.12 1.87%
EPS 23.12 23.99 25.82 26.44 26.01 25.30 23.94 -2.29%
DPS 10.05 9.87 9.87 9.75 9.75 9.67 9.67 2.59%
NAPS 2.3355 2.2241 2.1372 2.0914 2.0013 1.9219 1.8752 15.71%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 4.50 4.82 5.23 5.07 5.12 4.78 4.61 -
P/RPS 4.62 4.83 5.20 4.85 5.14 4.97 4.65 -0.42%
P/EPS 16.47 16.99 16.78 15.79 16.08 15.39 15.57 3.80%
EY 6.07 5.88 5.96 6.33 6.22 6.50 6.42 -3.65%
DY 2.64 2.42 2.29 2.37 2.34 2.51 2.59 1.27%
P/NAPS 1.63 1.83 2.03 2.00 2.09 2.03 1.99 -12.42%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 16/12/15 28/09/15 23/06/15 26/03/15 16/12/14 29/09/14 26/06/14 -
Price 4.40 4.50 4.94 5.20 4.80 4.81 4.72 -
P/RPS 4.52 4.51 4.91 4.97 4.82 5.00 4.76 -3.38%
P/EPS 16.10 15.87 15.85 16.20 15.07 15.48 15.94 0.66%
EY 6.21 6.30 6.31 6.17 6.63 6.46 6.27 -0.63%
DY 2.70 2.59 2.43 2.31 2.50 2.49 2.53 4.41%
P/NAPS 1.59 1.71 1.91 2.05 1.96 2.04 2.03 -14.99%

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