[GAMUDA] YoY Annualized Quarter Result on 31-Oct-2013 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
17-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- 22.37%
YoY- 13.78%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 2,019,524 2,051,180 2,278,544 1,944,480 1,813,052 2,567,976 2,536,808 -3.72%
PBT 822,588 770,200 915,352 765,820 692,968 668,644 438,764 11.03%
Tax -122,460 -78,748 -116,776 -100,260 -102,172 -132,324 -76,980 8.03%
NP 700,128 691,452 798,576 665,560 590,796 536,320 361,784 11.62%
-
NP to SH 648,592 644,932 743,396 661,920 581,752 529,276 354,128 10.60%
-
Tax Rate 14.89% 10.22% 12.76% 13.09% 14.74% 19.79% 17.54% -
Total Cost 1,319,396 1,359,728 1,479,968 1,278,920 1,222,256 2,031,656 2,175,024 -7.98%
-
Net Worth 7,139,352 6,641,837 5,691,625 5,044,286 4,182,122 3,818,879 3,561,632 12.27%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 580,828 577,551 557,547 547,795 499,357 495,422 488,452 2.92%
Div Payout % 89.55% 89.55% 75.00% 82.76% 85.84% 93.60% 137.93% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 7,139,352 6,641,837 5,691,625 5,044,286 4,182,122 3,818,879 3,561,632 12.27%
NOSH 2,420,119 2,406,462 2,323,112 2,282,482 2,080,658 2,064,259 2,035,218 2.92%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 34.67% 33.71% 35.05% 34.23% 32.59% 20.88% 14.26% -
ROE 9.08% 9.71% 13.06% 13.12% 13.91% 13.86% 9.94% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 83.45 85.24 98.08 85.19 87.14 124.40 124.65 -6.46%
EPS 26.80 26.80 32.00 29.00 27.96 25.64 17.40 7.45%
DPS 24.00 24.00 24.00 24.00 24.00 24.00 24.00 0.00%
NAPS 2.95 2.76 2.45 2.21 2.01 1.85 1.75 9.08%
Adjusted Per Share Value based on latest NOSH - 2,282,482
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 71.01 72.13 80.12 68.37 63.75 90.30 89.20 -3.72%
EPS 22.81 22.68 26.14 23.28 20.46 18.61 12.45 10.60%
DPS 20.42 20.31 19.61 19.26 17.56 17.42 17.18 2.91%
NAPS 2.5104 2.3355 2.0013 1.7737 1.4706 1.3428 1.2524 12.27%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 4.91 4.50 5.12 4.87 3.61 3.40 3.80 -
P/RPS 5.88 5.28 5.22 5.72 4.14 2.73 3.05 11.54%
P/EPS 18.32 16.79 16.00 16.79 12.91 13.26 21.84 -2.88%
EY 5.46 5.96 6.25 5.95 7.75 7.54 4.58 2.96%
DY 4.89 5.33 4.69 4.93 6.65 7.06 6.32 -4.18%
P/NAPS 1.66 1.63 2.09 2.20 1.80 1.84 2.17 -4.36%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 16/12/16 16/12/15 16/12/14 17/12/13 13/12/12 16/12/11 17/12/10 -
Price 4.81 4.40 4.80 4.64 3.64 3.00 3.83 -
P/RPS 5.76 5.16 4.89 5.45 4.18 2.41 3.07 11.04%
P/EPS 17.95 16.42 15.00 16.00 13.02 11.70 22.01 -3.33%
EY 5.57 6.09 6.67 6.25 7.68 8.55 4.54 3.46%
DY 4.99 5.45 5.00 5.17 6.59 8.00 6.27 -3.73%
P/NAPS 1.63 1.59 1.96 2.10 1.81 1.62 2.19 -4.79%

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