[GAMUDA] YoY Cumulative Quarter Result on 31-Jan-2012 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 103.14%
YoY- 47.24%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 1,222,873 1,003,748 953,444 1,411,322 1,241,394 1,227,202 1,205,695 0.23%
PBT 458,641 392,260 360,462 355,444 235,028 195,280 138,617 22.05%
Tax -65,410 -50,635 -51,328 -74,062 -47,615 -37,462 -30,295 13.68%
NP 393,231 341,625 309,134 281,382 187,413 157,818 108,322 23.95%
-
NP to SH 368,027 335,595 302,328 268,792 182,557 152,658 104,092 23.41%
-
Tax Rate 14.26% 12.91% 14.24% 20.84% 20.26% 19.18% 21.86% -
Total Cost 829,642 662,123 644,310 1,129,940 1,053,981 1,069,384 1,097,373 -4.55%
-
Net Worth 5,923,882 5,150,673 4,229,674 3,822,176 3,553,123 2,016,153 3,068,608 11.58%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 139,934 137,351 125,015 123,962 122,521 120,969 80,225 9.71%
Div Payout % 38.02% 40.93% 41.35% 46.12% 67.11% 79.24% 77.07% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 5,923,882 5,150,673 4,229,674 3,822,176 3,553,123 2,016,153 3,068,608 11.58%
NOSH 2,332,237 2,289,188 2,083,583 2,066,041 2,042,024 2,016,153 2,005,626 2.54%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 32.16% 34.03% 32.42% 19.94% 15.10% 12.86% 8.98% -
ROE 6.21% 6.52% 7.15% 7.03% 5.14% 7.57% 3.39% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 52.43 43.85 45.76 68.31 60.79 60.87 60.12 -2.25%
EPS 15.78 14.66 14.51 13.01 8.94 7.57 5.19 20.35%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 4.00 6.98%
NAPS 2.54 2.25 2.03 1.85 1.74 1.00 1.53 8.81%
Adjusted Per Share Value based on latest NOSH - 2,067,772
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 44.10 36.20 34.39 50.90 44.77 44.26 43.48 0.23%
EPS 13.27 12.10 10.90 9.69 6.58 5.51 3.75 23.43%
DPS 5.05 4.95 4.51 4.47 4.42 4.36 2.89 9.74%
NAPS 2.1365 1.8577 1.5255 1.3785 1.2815 0.7272 1.1067 11.58%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 5.07 4.47 3.72 3.70 3.81 2.77 1.90 -
P/RPS 9.67 10.19 8.13 5.42 6.27 4.55 3.16 20.48%
P/EPS 32.13 30.49 25.64 28.44 42.62 36.58 36.61 -2.15%
EY 3.11 3.28 3.90 3.52 2.35 2.73 2.73 2.19%
DY 1.18 1.34 1.61 1.62 1.57 2.17 2.11 -9.22%
P/NAPS 2.00 1.99 1.83 2.00 2.19 2.77 1.24 8.28%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 26/03/15 27/03/14 28/03/13 28/03/12 24/03/11 25/03/10 26/03/09 -
Price 5.20 4.64 4.13 3.60 3.79 2.84 2.03 -
P/RPS 9.92 10.58 9.03 5.27 6.23 4.67 3.38 19.64%
P/EPS 32.95 31.65 28.46 27.67 42.39 37.51 39.11 -2.81%
EY 3.03 3.16 3.51 3.61 2.36 2.67 2.56 2.84%
DY 1.15 1.29 1.45 1.67 1.58 2.11 1.97 -8.57%
P/NAPS 2.05 2.06 2.03 1.95 2.18 2.84 1.33 7.47%

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