[GAMUDA] QoQ TTM Result on 31-Oct-2014 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
16-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- 2.83%
YoY- 31.87%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 2,399,918 2,368,645 2,448,697 2,313,088 2,229,572 2,278,510 2,285,739 3.31%
PBT 858,189 903,432 918,026 889,028 851,645 811,526 688,244 15.89%
Tax -132,731 -120,358 -131,337 -120,691 -116,562 -120,324 -106,170 16.09%
NP 725,458 783,074 786,689 768,337 735,083 691,202 582,074 15.85%
-
NP to SH 682,138 734,345 751,830 739,767 719,398 680,714 574,190 12.20%
-
Tax Rate 15.47% 13.32% 14.31% 13.58% 13.69% 14.83% 15.43% -
Total Cost 1,674,460 1,585,571 1,662,008 1,544,751 1,494,489 1,587,308 1,703,665 -1.14%
-
Net Worth 6,325,088 6,078,078 5,947,713 5,691,625 5,465,563 5,332,942 5,165,435 14.49%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 280,737 280,737 277,307 277,307 274,869 274,869 264,059 4.17%
Div Payout % 41.16% 38.23% 36.88% 37.49% 38.21% 40.38% 45.99% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 6,325,088 6,078,078 5,947,713 5,691,625 5,465,563 5,332,942 5,165,435 14.49%
NOSH 2,404,976 2,355,844 2,341,619 2,323,112 2,315,916 2,298,682 2,295,749 3.15%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 30.23% 33.06% 32.13% 33.22% 32.97% 30.34% 25.47% -
ROE 10.78% 12.08% 12.64% 13.00% 13.16% 12.76% 11.12% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 99.79 100.54 104.57 99.57 96.27 99.12 99.56 0.15%
EPS 28.36 31.17 32.11 31.84 31.06 29.61 25.01 8.76%
DPS 11.67 12.00 12.00 12.00 12.00 11.96 11.50 0.98%
NAPS 2.63 2.58 2.54 2.45 2.36 2.32 2.25 10.99%
Adjusted Per Share Value based on latest NOSH - 2,323,112
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 85.05 83.94 86.78 81.98 79.02 80.75 81.01 3.30%
EPS 24.17 26.03 26.64 26.22 25.50 24.12 20.35 12.18%
DPS 9.95 9.95 9.83 9.83 9.74 9.74 9.36 4.17%
NAPS 2.2416 2.1541 2.1079 2.0171 1.937 1.89 1.8306 14.49%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 4.82 5.23 5.07 5.12 4.78 4.61 4.47 -
P/RPS 4.83 5.20 4.85 5.14 4.97 4.65 4.49 5.00%
P/EPS 16.99 16.78 15.79 16.08 15.39 15.57 17.87 -3.31%
EY 5.88 5.96 6.33 6.22 6.50 6.42 5.60 3.31%
DY 2.42 2.29 2.37 2.34 2.51 2.59 2.57 -3.94%
P/NAPS 1.83 2.03 2.00 2.09 2.03 1.99 1.99 -5.44%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 28/09/15 23/06/15 26/03/15 16/12/14 29/09/14 26/06/14 27/03/14 -
Price 4.50 4.94 5.20 4.80 4.81 4.72 4.64 -
P/RPS 4.51 4.91 4.97 4.82 5.00 4.76 4.66 -2.16%
P/EPS 15.87 15.85 16.20 15.07 15.48 15.94 18.55 -9.90%
EY 6.30 6.31 6.17 6.63 6.46 6.27 5.39 10.99%
DY 2.59 2.43 2.31 2.50 2.49 2.53 2.48 2.94%
P/NAPS 1.71 1.91 2.05 1.96 2.04 2.03 2.06 -11.70%

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