[GAMUDA] YoY Annualized Quarter Result on 31-Oct-2015 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
16-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- -5.45%
YoY- -13.25%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 3,615,528 3,087,292 2,019,524 2,051,180 2,278,544 1,944,480 1,813,052 12.18%
PBT 904,644 1,037,304 822,588 770,200 915,352 765,820 692,968 4.54%
Tax -158,856 -166,204 -122,460 -78,748 -116,776 -100,260 -102,172 7.62%
NP 745,788 871,100 700,128 691,452 798,576 665,560 590,796 3.95%
-
NP to SH 688,152 812,068 648,592 644,932 743,396 661,920 581,752 2.83%
-
Tax Rate 17.56% 16.02% 14.89% 10.22% 12.76% 13.09% 14.74% -
Total Cost 2,869,740 2,216,192 1,319,396 1,359,728 1,479,968 1,278,920 1,222,256 15.27%
-
Net Worth 7,799,714 7,656,779 7,139,352 6,641,837 5,691,625 5,044,286 4,182,122 10.94%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 592,383 588,983 580,828 577,551 557,547 547,795 499,357 2.88%
Div Payout % 86.08% 72.53% 89.55% 89.55% 75.00% 82.76% 85.84% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 7,799,714 7,656,779 7,139,352 6,641,837 5,691,625 5,044,286 4,182,122 10.94%
NOSH 2,468,264 2,455,000 2,420,119 2,406,462 2,323,112 2,282,482 2,080,658 2.88%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 20.63% 28.22% 34.67% 33.71% 35.05% 34.23% 32.59% -
ROE 8.82% 10.61% 9.08% 9.71% 13.06% 13.12% 13.91% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 146.48 125.80 83.45 85.24 98.08 85.19 87.14 9.03%
EPS 27.88 33.08 26.80 26.80 32.00 29.00 27.96 -0.04%
DPS 24.00 24.00 24.00 24.00 24.00 24.00 24.00 0.00%
NAPS 3.16 3.12 2.95 2.76 2.45 2.21 2.01 7.82%
Adjusted Per Share Value based on latest NOSH - 2,406,462
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 127.13 108.56 71.01 72.13 80.12 68.37 63.75 12.18%
EPS 24.20 28.55 22.81 22.68 26.14 23.28 20.46 2.83%
DPS 20.83 20.71 20.42 20.31 19.61 19.26 17.56 2.88%
NAPS 2.7426 2.6924 2.5104 2.3355 2.0013 1.7737 1.4706 10.94%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 2.39 5.25 4.91 4.50 5.12 4.87 3.61 -
P/RPS 1.63 4.17 5.88 5.28 5.22 5.72 4.14 -14.38%
P/EPS 8.57 15.87 18.32 16.79 16.00 16.79 12.91 -6.59%
EY 11.67 6.30 5.46 5.96 6.25 5.95 7.75 7.05%
DY 10.04 4.57 4.89 5.33 4.69 4.93 6.65 7.10%
P/NAPS 0.76 1.68 1.66 1.63 2.09 2.20 1.80 -13.37%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 14/12/18 15/12/17 16/12/16 16/12/15 16/12/14 17/12/13 13/12/12 -
Price 2.28 4.75 4.81 4.40 4.80 4.64 3.64 -
P/RPS 1.56 3.78 5.76 5.16 4.89 5.45 4.18 -15.14%
P/EPS 8.18 14.35 17.95 16.42 15.00 16.00 13.02 -7.45%
EY 12.23 6.97 5.57 6.09 6.67 6.25 7.68 8.05%
DY 10.53 5.05 4.99 5.45 5.00 5.17 6.59 8.12%
P/NAPS 0.72 1.52 1.63 1.59 1.96 2.10 1.81 -14.23%

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