[GAMUDA] YoY Annualized Quarter Result on 30-Apr-2012 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 0.9%
YoY- 35.97%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 2,368,865 2,183,434 2,126,001 2,822,913 2,483,464 2,320,485 2,380,081 -0.07%
PBT 890,225 821,176 614,402 735,296 524,529 396,090 268,988 22.06%
Tax -129,604 -124,542 -106,594 -168,234 -115,793 -70,376 -59,557 13.82%
NP 760,621 696,633 507,808 567,061 408,736 325,714 209,430 23.96%
-
NP to SH 704,613 684,684 498,296 542,406 398,920 314,920 200,526 23.28%
-
Tax Rate 14.56% 15.17% 17.35% 22.88% 22.08% 17.77% 22.14% -
Total Cost 1,608,244 1,486,801 1,618,193 2,255,852 2,074,728 1,994,770 2,170,650 -4.87%
-
Net Worth 6,038,205 5,320,902 4,357,296 3,972,866 3,624,683 2,016,620 3,108,163 11.69%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 374,462 366,958 335,176 331,072 327,655 322,659 213,895 9.77%
Div Payout % 53.14% 53.60% 67.26% 61.04% 82.14% 102.46% 106.67% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 6,038,205 5,320,902 4,357,296 3,972,866 3,624,683 2,016,620 3,108,163 11.69%
NOSH 2,340,389 2,293,492 2,094,854 2,069,201 2,047,843 2,016,620 2,005,266 2.60%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 32.11% 31.91% 23.89% 20.09% 16.46% 14.04% 8.80% -
ROE 11.67% 12.87% 11.44% 13.65% 11.01% 15.62% 6.45% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 101.22 95.20 101.49 136.43 121.27 115.07 118.69 -2.61%
EPS 30.11 29.85 23.79 26.21 19.48 15.61 10.00 20.15%
DPS 16.00 16.00 16.00 16.00 16.00 16.00 10.67 6.98%
NAPS 2.58 2.32 2.08 1.92 1.77 1.00 1.55 8.85%
Adjusted Per Share Value based on latest NOSH - 2,075,383
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 83.30 76.78 74.76 99.26 87.33 81.60 83.69 -0.07%
EPS 24.78 24.08 17.52 19.07 14.03 11.07 7.05 23.29%
DPS 13.17 12.90 11.79 11.64 11.52 11.35 7.52 9.78%
NAPS 2.1232 1.871 1.5322 1.397 1.2745 0.7091 1.0929 11.69%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 5.23 4.61 4.07 3.56 3.74 3.00 2.40 -
P/RPS 5.17 4.84 4.01 2.61 3.08 2.61 2.02 16.94%
P/EPS 17.37 15.44 17.11 13.58 19.20 19.21 24.00 -5.24%
EY 5.76 6.48 5.84 7.36 5.21 5.21 4.17 5.52%
DY 3.06 3.47 3.93 4.49 4.28 5.33 4.44 -6.01%
P/NAPS 2.03 1.99 1.96 1.85 2.11 3.00 1.55 4.59%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 23/06/15 26/06/14 27/06/13 28/06/12 23/06/11 24/06/10 25/06/09 -
Price 4.94 4.72 4.56 3.46 3.75 3.21 2.69 -
P/RPS 4.88 4.96 4.49 2.54 3.09 2.79 2.27 13.59%
P/EPS 16.41 15.81 19.17 13.20 19.25 20.56 26.90 -7.90%
EY 6.09 6.32 5.22 7.58 5.19 4.86 3.72 8.55%
DY 3.24 3.39 3.51 4.62 4.27 4.98 3.97 -3.32%
P/NAPS 1.91 2.03 2.19 1.80 2.12 3.21 1.74 1.56%

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