[GAMUDA] YoY Cumulative Quarter Result on 31-Jul-2013 [#4]

Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 44.74%
YoY- -1.17%
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 2,121,899 2,399,918 2,229,572 2,235,435 3,087,003 2,673,208 2,455,143 -2.39%
PBT 780,658 858,189 851,645 656,446 728,210 544,524 412,260 11.21%
Tax -111,918 -132,731 -116,562 -106,863 -162,219 -111,579 -80,547 5.62%
NP 668,740 725,458 735,083 549,583 565,991 432,945 331,713 12.38%
-
NP to SH 626,133 682,138 719,398 540,923 547,305 425,411 322,918 11.65%
-
Tax Rate 14.34% 15.47% 13.69% 16.28% 22.28% 20.49% 19.54% -
Total Cost 1,453,159 1,674,460 1,494,489 1,685,852 2,521,012 2,240,263 2,123,430 -6.12%
-
Net Worth 6,841,930 6,199,111 5,425,948 4,566,787 4,039,533 3,671,579 3,430,468 12.18%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 289,095 282,849 275,895 256,081 248,586 230,755 181,613 8.04%
Div Payout % 46.17% 41.47% 38.35% 47.34% 45.42% 54.24% 56.24% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 6,841,930 6,199,111 5,425,948 4,566,787 4,039,533 3,671,579 3,430,468 12.18%
NOSH 2,409,130 2,357,076 2,299,130 2,134,012 2,071,555 2,051,162 2,017,922 2.99%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 31.52% 30.23% 32.97% 24.59% 18.33% 16.20% 13.51% -
ROE 9.15% 11.00% 13.26% 11.84% 13.55% 11.59% 9.41% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 88.08 101.82 96.97 104.75 149.02 130.33 121.67 -5.23%
EPS 25.99 28.94 31.29 25.35 26.42 20.74 16.00 8.41%
DPS 12.00 12.00 12.00 12.00 12.00 11.25 9.00 4.90%
NAPS 2.84 2.63 2.36 2.14 1.95 1.79 1.70 8.92%
Adjusted Per Share Value based on latest NOSH - 2,250,698
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 76.58 86.62 80.47 80.68 111.42 96.48 88.61 -2.40%
EPS 22.60 24.62 25.96 19.52 19.75 15.35 11.65 11.66%
DPS 10.43 10.21 9.96 9.24 8.97 8.33 6.55 8.05%
NAPS 2.4694 2.2374 1.9583 1.6483 1.458 1.3252 1.2381 12.18%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 4.82 4.82 4.78 4.76 3.51 3.69 3.32 -
P/RPS 5.47 4.73 4.93 4.54 2.36 2.83 2.73 12.26%
P/EPS 18.55 16.66 15.28 18.78 13.29 17.79 20.75 -1.84%
EY 5.39 6.00 6.55 5.33 7.53 5.62 4.82 1.87%
DY 2.49 2.49 2.51 2.52 3.42 3.05 2.71 -1.39%
P/NAPS 1.70 1.83 2.03 2.22 1.80 2.06 1.95 -2.25%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 28/09/16 28/09/15 29/09/14 26/09/13 27/09/12 29/09/11 28/09/10 -
Price 4.90 4.50 4.81 4.59 3.40 2.87 3.80 -
P/RPS 5.56 4.42 4.96 4.38 2.28 2.20 3.12 10.09%
P/EPS 18.85 15.55 15.37 18.11 12.87 13.84 23.75 -3.77%
EY 5.30 6.43 6.51 5.52 7.77 7.23 4.21 3.90%
DY 2.45 2.67 2.49 2.61 3.53 3.92 2.37 0.55%
P/NAPS 1.73 1.71 2.04 2.14 1.74 1.60 2.24 -4.21%

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