[GAMUDA] YoY Annualized Quarter Result on 31-Jul-2016 [#4]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016 [#4]
Profit Trend
QoQ- -0.94%
YoY- -8.21%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 4,565,062 4,227,060 3,211,403 2,121,899 2,399,918 2,229,572 2,235,435 12.63%
PBT 908,849 729,302 826,002 780,658 858,189 851,645 656,446 5.56%
Tax -150,654 -164,945 -169,777 -111,918 -132,731 -116,562 -106,863 5.88%
NP 758,195 564,357 656,225 668,740 725,458 735,083 549,583 5.50%
-
NP to SH 706,113 513,883 602,093 626,133 682,138 719,398 540,923 4.53%
-
Tax Rate 16.58% 22.62% 20.55% 14.34% 15.47% 13.69% 16.28% -
Total Cost 3,806,867 3,662,703 2,555,178 1,453,159 1,674,460 1,494,489 1,685,852 14.53%
-
Net Worth 8,052,542 7,575,172 7,410,748 6,841,930 6,199,111 5,425,948 4,566,787 9.90%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 296,412 296,097 291,570 289,095 282,849 275,895 256,081 2.46%
Div Payout % 41.98% 57.62% 48.43% 46.17% 41.47% 38.35% 47.34% -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 8,052,542 7,575,172 7,410,748 6,841,930 6,199,111 5,425,948 4,566,787 9.90%
NOSH 2,472,322 2,467,991 2,429,753 2,409,130 2,357,076 2,299,130 2,134,012 2.48%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 16.61% 13.35% 20.43% 31.52% 30.23% 32.97% 24.59% -
ROE 8.77% 6.78% 8.12% 9.15% 11.00% 13.26% 11.84% -
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 184.81 171.31 132.17 88.08 101.82 96.97 104.75 9.91%
EPS 28.60 20.89 24.78 25.99 28.94 31.29 25.35 2.02%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 12.00 0.00%
NAPS 3.26 3.07 3.05 2.84 2.63 2.36 2.14 7.26%
Adjusted Per Share Value based on latest NOSH - 2,418,092
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 161.79 149.81 113.81 75.20 85.05 79.02 79.22 12.63%
EPS 25.02 18.21 21.34 22.19 24.17 25.50 19.17 4.53%
DPS 10.50 10.49 10.33 10.25 10.02 9.78 9.08 2.45%
NAPS 2.8538 2.6846 2.6264 2.4248 2.197 1.923 1.6185 9.90%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 3.71 3.87 5.30 4.82 4.82 4.78 4.76 -
P/RPS 2.01 2.26 4.01 5.47 4.73 4.93 4.54 -12.69%
P/EPS 12.98 18.58 21.39 18.55 16.66 15.28 18.78 -5.96%
EY 7.71 5.38 4.68 5.39 6.00 6.55 5.33 6.34%
DY 3.23 3.10 2.26 2.49 2.49 2.51 2.52 4.22%
P/NAPS 1.14 1.26 1.74 1.70 1.83 2.03 2.22 -10.50%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 27/09/19 28/09/18 28/09/17 28/09/16 28/09/15 29/09/14 26/09/13 -
Price 3.56 3.36 5.29 4.90 4.50 4.81 4.59 -
P/RPS 1.93 1.96 4.00 5.56 4.42 4.96 4.38 -12.76%
P/EPS 12.45 16.13 21.35 18.85 15.55 15.37 18.11 -6.05%
EY 8.03 6.20 4.68 5.30 6.43 6.51 5.52 6.44%
DY 3.37 3.57 2.27 2.45 2.67 2.49 2.61 4.34%
P/NAPS 1.09 1.09 1.73 1.73 1.71 2.04 2.14 -10.63%

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