[GAMUDA] QoQ TTM Result on 31-Jan-2017 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
23-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jan-2017 [#2]
Profit Trend
QoQ- 0.98%
YoY- -0.36%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 3,478,345 3,211,403 2,812,633 2,440,437 2,113,985 2,121,899 2,130,782 38.51%
PBT 879,681 826,002 855,680 820,185 793,755 780,658 761,050 10.10%
Tax -180,713 -169,777 -162,289 -140,108 -122,846 -111,918 -98,032 50.17%
NP 698,968 656,225 693,391 680,077 670,909 668,740 663,018 3.57%
-
NP to SH 642,962 602,093 651,438 633,195 627,048 626,133 627,713 1.60%
-
Tax Rate 20.54% 20.55% 18.97% 17.08% 15.48% 14.34% 12.88% -
Total Cost 2,779,377 2,555,178 2,119,242 1,760,360 1,443,076 1,453,159 1,467,764 52.88%
-
Net Worth 7,656,779 7,461,825 7,453,994 7,270,845 7,139,352 6,867,381 6,671,112 9.59%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 292,926 290,887 290,887 289,707 289,707 288,888 288,888 0.92%
Div Payout % 45.56% 48.31% 44.65% 45.75% 46.20% 46.14% 46.02% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 7,656,779 7,461,825 7,453,994 7,270,845 7,139,352 6,867,381 6,671,112 9.59%
NOSH 2,455,000 2,446,500 2,428,011 2,423,615 2,420,119 2,418,092 2,408,343 1.28%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 20.09% 20.43% 24.65% 27.87% 31.74% 31.52% 31.12% -
ROE 8.40% 8.07% 8.74% 8.71% 8.78% 9.12% 9.41% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 141.74 131.27 115.84 100.69 87.35 87.75 88.47 36.80%
EPS 26.20 24.61 26.83 26.13 25.91 25.89 26.06 0.35%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 12.00 0.00%
NAPS 3.12 3.05 3.07 3.00 2.95 2.84 2.77 8.23%
Adjusted Per Share Value based on latest NOSH - 2,423,615
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 122.31 112.92 98.90 85.81 74.33 74.61 74.92 38.52%
EPS 22.61 21.17 22.91 22.27 22.05 22.02 22.07 1.62%
DPS 10.30 10.23 10.23 10.19 10.19 10.16 10.16 0.91%
NAPS 2.6924 2.6238 2.621 2.5566 2.5104 2.4148 2.3458 9.59%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 5.25 5.30 5.27 4.81 4.91 4.82 4.75 -
P/RPS 3.70 4.04 4.55 4.78 5.62 5.49 5.37 -21.93%
P/EPS 20.04 21.54 19.64 18.41 18.95 18.61 18.22 6.53%
EY 4.99 4.64 5.09 5.43 5.28 5.37 5.49 -6.15%
DY 2.29 2.26 2.28 2.49 2.44 2.49 2.53 -6.41%
P/NAPS 1.68 1.74 1.72 1.60 1.66 1.70 1.71 -1.16%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 15/12/17 28/09/17 23/06/17 23/03/17 16/12/16 28/09/16 29/06/16 -
Price 4.75 5.29 5.45 5.25 4.81 4.90 4.81 -
P/RPS 3.35 4.03 4.70 5.21 5.51 5.58 5.44 -27.55%
P/EPS 18.13 21.49 20.31 20.09 18.56 18.92 18.45 -1.15%
EY 5.52 4.65 4.92 4.98 5.39 5.28 5.42 1.22%
DY 2.53 2.27 2.20 2.29 2.49 2.45 2.49 1.06%
P/NAPS 1.52 1.73 1.78 1.75 1.63 1.73 1.74 -8.59%

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