[GAMUDA] QoQ TTM Result on 31-Jul-2014 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 5.68%
YoY- 32.99%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 2,368,645 2,448,697 2,313,088 2,229,572 2,278,510 2,285,739 2,268,292 2.93%
PBT 903,432 918,026 889,028 851,645 811,526 688,244 674,659 21.55%
Tax -120,358 -131,337 -120,691 -116,562 -120,324 -106,170 -106,385 8.59%
NP 783,074 786,689 768,337 735,083 691,202 582,074 568,274 23.90%
-
NP to SH 734,345 751,830 739,767 719,398 680,714 574,190 560,965 19.72%
-
Tax Rate 13.32% 14.31% 13.58% 13.69% 14.83% 15.43% 15.77% -
Total Cost 1,585,571 1,662,008 1,544,751 1,494,489 1,587,308 1,703,665 1,700,018 -4.55%
-
Net Worth 6,078,078 5,947,713 5,691,625 5,465,563 5,332,942 5,165,435 5,044,286 13.27%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 280,737 277,307 277,307 274,869 274,869 264,059 264,059 4.17%
Div Payout % 38.23% 36.88% 37.49% 38.21% 40.38% 45.99% 47.07% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 6,078,078 5,947,713 5,691,625 5,465,563 5,332,942 5,165,435 5,044,286 13.27%
NOSH 2,355,844 2,341,619 2,323,112 2,315,916 2,298,682 2,295,749 2,282,482 2.13%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 33.06% 32.13% 33.22% 32.97% 30.34% 25.47% 25.05% -
ROE 12.08% 12.64% 13.00% 13.16% 12.76% 11.12% 11.12% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 100.54 104.57 99.57 96.27 99.12 99.56 99.38 0.77%
EPS 31.17 32.11 31.84 31.06 29.61 25.01 24.58 17.20%
DPS 12.00 12.00 12.00 12.00 11.96 11.50 11.57 2.46%
NAPS 2.58 2.54 2.45 2.36 2.32 2.25 2.21 10.90%
Adjusted Per Share Value based on latest NOSH - 2,315,916
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 85.49 88.38 83.48 80.47 82.24 82.50 81.87 2.93%
EPS 26.50 27.14 26.70 25.96 24.57 20.72 20.25 19.70%
DPS 10.13 10.01 10.01 9.92 9.92 9.53 9.53 4.16%
NAPS 2.1937 2.1467 2.0542 1.9726 1.9248 1.8643 1.8206 13.27%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 5.23 5.07 5.12 4.78 4.61 4.47 4.87 -
P/RPS 5.20 4.85 5.14 4.97 4.65 4.49 4.90 4.05%
P/EPS 16.78 15.79 16.08 15.39 15.57 17.87 19.82 -10.53%
EY 5.96 6.33 6.22 6.50 6.42 5.60 5.05 11.71%
DY 2.29 2.37 2.34 2.51 2.59 2.57 2.38 -2.54%
P/NAPS 2.03 2.00 2.09 2.03 1.99 1.99 2.20 -5.23%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 23/06/15 26/03/15 16/12/14 29/09/14 26/06/14 27/03/14 17/12/13 -
Price 4.94 5.20 4.80 4.81 4.72 4.64 4.64 -
P/RPS 4.91 4.97 4.82 5.00 4.76 4.66 4.67 3.40%
P/EPS 15.85 16.20 15.07 15.48 15.94 18.55 18.88 -11.03%
EY 6.31 6.17 6.63 6.46 6.27 5.39 5.30 12.36%
DY 2.43 2.31 2.50 2.49 2.53 2.48 2.49 -1.61%
P/NAPS 1.91 2.05 1.96 2.04 2.03 2.06 2.10 -6.14%

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