[GAMUDA] YoY Cumulative Quarter Result on 30-Apr-2011 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 63.89%
YoY- 26.67%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 1,637,576 1,594,501 2,117,185 1,862,598 1,740,364 1,785,061 1,552,361 0.89%
PBT 615,882 460,802 551,472 393,397 297,068 201,741 334,614 10.69%
Tax -93,407 -79,946 -126,176 -86,845 -52,782 -44,668 -70,662 4.75%
NP 522,475 380,856 425,296 306,552 244,286 157,073 263,952 12.04%
-
NP to SH 513,513 373,722 406,805 299,190 236,190 150,395 254,875 12.37%
-
Tax Rate 15.17% 17.35% 22.88% 22.08% 17.77% 22.14% 21.12% -
Total Cost 1,115,101 1,213,645 1,691,889 1,556,046 1,496,078 1,627,988 1,288,409 -2.37%
-
Net Worth 5,320,902 4,357,296 3,972,866 3,624,683 2,016,620 3,108,163 3,093,627 9.45%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 275,219 251,382 248,304 245,741 241,994 160,421 498,972 -9.43%
Div Payout % 53.60% 67.26% 61.04% 82.14% 102.46% 106.67% 195.77% -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 5,320,902 4,357,296 3,972,866 3,624,683 2,016,620 3,108,163 3,093,627 9.45%
NOSH 2,293,492 2,094,854 2,069,201 2,047,843 2,016,620 2,005,266 1,995,888 2.34%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 31.91% 23.89% 20.09% 16.46% 14.04% 8.80% 17.00% -
ROE 9.65% 8.58% 10.24% 8.25% 11.71% 4.84% 8.24% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 71.40 76.12 102.32 90.95 86.30 89.02 77.78 -1.41%
EPS 22.39 17.84 19.66 14.61 11.71 7.50 12.77 9.80%
DPS 12.00 12.00 12.00 12.00 12.00 8.00 25.00 -11.50%
NAPS 2.32 2.08 1.92 1.77 1.00 1.55 1.55 6.94%
Adjusted Per Share Value based on latest NOSH - 2,057,019
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 58.04 56.51 75.03 66.01 61.68 63.26 55.02 0.89%
EPS 18.20 13.24 14.42 10.60 8.37 5.33 9.03 12.38%
DPS 9.75 8.91 8.80 8.71 8.58 5.69 17.68 -9.43%
NAPS 1.8857 1.5442 1.408 1.2846 0.7147 1.1015 1.0964 9.45%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 4.61 4.07 3.56 3.74 3.00 2.40 3.12 -
P/RPS 6.46 5.35 3.48 4.11 3.48 2.70 4.01 8.26%
P/EPS 20.59 22.81 18.11 25.60 25.61 32.00 24.43 -2.80%
EY 4.86 4.38 5.52 3.91 3.90 3.12 4.09 2.91%
DY 2.60 2.95 3.37 3.21 4.00 3.33 8.01 -17.09%
P/NAPS 1.99 1.96 1.85 2.11 3.00 1.55 2.01 -0.16%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 26/06/14 27/06/13 28/06/12 23/06/11 24/06/10 25/06/09 25/06/08 -
Price 4.72 4.56 3.46 3.75 3.21 2.69 2.33 -
P/RPS 6.61 5.99 3.38 4.12 3.72 3.02 3.00 14.06%
P/EPS 21.08 25.56 17.60 25.67 27.41 35.87 18.25 2.43%
EY 4.74 3.91 5.68 3.90 3.65 2.79 5.48 -2.38%
DY 2.54 2.63 3.47 3.20 3.74 2.97 10.73 -21.34%
P/NAPS 2.03 2.19 1.80 2.12 3.21 1.74 1.50 5.16%

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