[GAMUDA] YoY Cumulative Quarter Result on 30-Apr-2015 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
23-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- 43.59%
YoY- 2.91%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 3,012,248 2,198,247 1,507,513 1,776,649 1,637,576 1,594,501 2,117,185 6.04%
PBT 781,555 645,552 570,530 667,669 615,882 460,802 551,472 5.98%
Tax -127,036 -112,875 -62,504 -97,203 -93,407 -79,946 -126,176 0.11%
NP 654,519 532,677 508,026 570,466 522,475 380,856 425,296 7.44%
-
NP to SH 614,961 499,340 474,035 528,460 513,513 373,722 406,805 7.12%
-
Tax Rate 16.25% 17.49% 10.96% 14.56% 15.17% 17.35% 22.88% -
Total Cost 2,357,729 1,665,570 999,487 1,206,183 1,115,101 1,213,645 1,691,889 5.68%
-
Net Worth 7,747,954 7,441,620 6,668,750 6,038,205 5,320,902 4,357,296 3,972,866 11.76%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 295,160 290,877 288,898 280,846 275,219 251,382 248,304 2.92%
Div Payout % 48.00% 58.25% 60.94% 53.14% 53.60% 67.26% 61.04% -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 7,747,954 7,441,620 6,668,750 6,038,205 5,320,902 4,357,296 3,972,866 11.76%
NOSH 2,462,129 2,423,980 2,407,491 2,340,389 2,293,492 2,094,854 2,069,201 2.93%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 21.73% 24.23% 33.70% 32.11% 31.91% 23.89% 20.09% -
ROE 7.94% 6.71% 7.11% 8.75% 9.65% 8.58% 10.24% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 122.47 90.69 62.62 75.91 71.40 76.12 102.32 3.03%
EPS 25.03 20.60 19.69 22.58 22.39 17.84 19.66 4.10%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 12.00 0.00%
NAPS 3.15 3.07 2.77 2.58 2.32 2.08 1.92 8.59%
Adjusted Per Share Value based on latest NOSH - 2,355,844
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 106.75 77.91 53.43 62.96 58.04 56.51 75.03 6.04%
EPS 21.79 17.70 16.80 18.73 18.20 13.24 14.42 7.11%
DPS 10.46 10.31 10.24 9.95 9.75 8.91 8.80 2.92%
NAPS 2.7459 2.6373 2.3634 2.1399 1.8857 1.5442 1.408 11.76%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 5.14 5.27 4.75 5.23 4.61 4.07 3.56 -
P/RPS 4.20 5.81 7.59 6.89 6.46 5.35 3.48 3.18%
P/EPS 20.56 25.58 24.12 23.16 20.59 22.81 18.11 2.13%
EY 4.86 3.91 4.15 4.32 4.86 4.38 5.52 -2.09%
DY 2.33 2.28 2.53 2.29 2.60 2.95 3.37 -5.96%
P/NAPS 1.63 1.72 1.71 2.03 1.99 1.96 1.85 -2.08%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 27/06/18 23/06/17 29/06/16 23/06/15 26/06/14 27/06/13 28/06/12 -
Price 3.22 5.45 4.81 4.94 4.72 4.56 3.46 -
P/RPS 2.63 6.01 7.68 6.51 6.61 5.99 3.38 -4.09%
P/EPS 12.88 26.46 24.43 21.88 21.08 25.56 17.60 -5.06%
EY 7.76 3.78 4.09 4.57 4.74 3.91 5.68 5.33%
DY 3.73 2.20 2.49 2.43 2.54 2.63 3.47 1.21%
P/NAPS 1.02 1.78 1.74 1.91 2.03 2.19 1.80 -9.02%

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