[GAMUDA] YoY Annualized Quarter Result on 31-Jan-2016 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
24-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ- -0.35%
YoY- -12.68%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 4,058,020 3,549,160 2,717,522 2,080,446 2,445,746 2,007,496 1,906,888 13.40%
PBT 899,216 1,055,284 848,522 769,468 917,282 784,520 720,924 3.75%
Tax -147,728 -171,704 -140,084 -83,704 -130,820 -101,270 -102,656 6.25%
NP 751,488 883,580 708,438 685,764 786,462 683,250 618,268 3.30%
-
NP to SH 690,356 828,546 656,816 642,692 736,054 671,190 604,656 2.23%
-
Tax Rate 16.43% 16.27% 16.51% 10.88% 14.26% 12.91% 14.24% -
Total Cost 3,306,532 2,665,580 2,009,084 1,394,682 1,659,284 1,324,246 1,288,620 16.99%
-
Net Worth 7,823,715 7,538,943 7,265,663 6,638,585 5,923,882 5,150,673 4,229,674 10.78%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 296,165 294,681 290,626 288,634 279,868 274,702 250,030 2.86%
Div Payout % 42.90% 35.57% 44.25% 44.91% 38.02% 40.93% 41.35% -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 7,823,715 7,538,943 7,265,663 6,638,585 5,923,882 5,150,673 4,229,674 10.78%
NOSH 2,468,050 2,456,210 2,421,887 2,405,284 2,332,237 2,289,188 2,083,583 2.86%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 18.52% 24.90% 26.07% 32.96% 32.16% 34.03% 32.42% -
ROE 8.82% 10.99% 9.04% 9.68% 12.43% 13.03% 14.30% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 164.42 144.53 112.21 86.49 104.87 87.69 91.52 10.25%
EPS 27.98 33.76 27.12 26.72 31.56 29.32 29.02 -0.60%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 12.00 0.00%
NAPS 3.17 3.07 3.00 2.76 2.54 2.25 2.03 7.70%
Adjusted Per Share Value based on latest NOSH - 2,407,714
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 143.82 125.78 96.31 73.73 86.68 71.15 67.58 13.40%
EPS 24.47 29.36 23.28 22.78 26.09 23.79 21.43 2.23%
DPS 10.50 10.44 10.30 10.23 9.92 9.74 8.86 2.86%
NAPS 2.7727 2.6718 2.575 2.3527 2.0994 1.8254 1.499 10.78%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 2.76 5.12 4.81 4.57 5.07 4.47 3.72 -
P/RPS 1.68 3.54 4.29 5.28 4.83 5.10 4.06 -13.67%
P/EPS 9.87 15.17 17.74 17.10 16.06 15.25 12.82 -4.26%
EY 10.13 6.59 5.64 5.85 6.22 6.56 7.80 4.45%
DY 4.35 2.34 2.49 2.63 2.37 2.68 3.23 5.08%
P/NAPS 0.87 1.67 1.60 1.66 2.00 1.99 1.83 -11.65%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 27/03/19 23/03/18 23/03/17 24/03/16 26/03/15 27/03/14 28/03/13 -
Price 2.80 5.12 5.25 4.81 5.20 4.64 4.13 -
P/RPS 1.70 3.54 4.68 5.56 4.96 5.29 4.51 -15.00%
P/EPS 10.01 15.17 19.36 18.00 16.48 15.83 14.23 -5.69%
EY 9.99 6.59 5.17 5.56 6.07 6.32 7.03 6.02%
DY 4.29 2.34 2.29 2.49 2.31 2.59 2.91 6.67%
P/NAPS 0.88 1.67 1.75 1.74 2.05 2.06 2.03 -12.99%

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