[GAMUDA] YoY Cumulative Quarter Result on 31-Oct-2011 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
16-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- -68.9%
YoY- 49.46%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 569,636 486,120 453,263 641,994 634,202 623,960 613,964 -1.24%
PBT 228,838 191,455 173,242 167,161 109,691 94,496 71,977 21.25%
Tax -29,194 -25,065 -25,543 -33,081 -19,245 -17,464 -14,503 12.36%
NP 199,644 166,390 147,699 134,080 90,446 77,032 57,474 23.05%
-
NP to SH 185,849 165,480 145,438 132,319 88,532 74,025 55,036 22.47%
-
Tax Rate 12.76% 13.09% 14.74% 19.79% 17.54% 18.48% 20.15% -
Total Cost 369,992 319,730 305,564 507,914 543,756 546,928 556,490 -6.57%
-
Net Worth 5,691,625 5,044,286 4,182,122 3,818,879 3,561,632 2,013,322 3,073,178 10.81%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 139,386 136,948 124,839 123,855 122,113 120,799 80,344 9.61%
Div Payout % 75.00% 82.76% 85.84% 93.60% 137.93% 163.19% 145.99% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 5,691,625 5,044,286 4,182,122 3,818,879 3,561,632 2,013,322 3,073,178 10.81%
NOSH 2,323,112 2,282,482 2,080,658 2,064,259 2,035,218 2,013,322 2,008,613 2.45%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 35.05% 34.23% 32.59% 20.88% 14.26% 12.35% 9.36% -
ROE 3.27% 3.28% 3.48% 3.46% 2.49% 3.68% 1.79% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 24.52 21.30 21.78 31.10 31.16 30.99 30.57 -3.60%
EPS 8.00 7.25 6.99 6.41 4.35 3.67 2.74 19.54%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 4.00 6.98%
NAPS 2.45 2.21 2.01 1.85 1.75 1.00 1.53 8.15%
Adjusted Per Share Value based on latest NOSH - 2,064,259
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 20.55 17.53 16.35 23.16 22.88 22.51 22.15 -1.24%
EPS 6.70 5.97 5.25 4.77 3.19 2.67 1.99 22.41%
DPS 5.03 4.94 4.50 4.47 4.40 4.36 2.90 9.60%
NAPS 2.053 1.8195 1.5085 1.3775 1.2847 0.7262 1.1085 10.81%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 5.12 4.87 3.61 3.40 3.80 3.15 1.49 -
P/RPS 20.88 22.87 16.57 10.93 12.19 10.16 4.87 27.44%
P/EPS 64.00 67.17 51.65 53.04 87.36 85.67 54.38 2.75%
EY 1.56 1.49 1.94 1.89 1.14 1.17 1.84 -2.71%
DY 1.17 1.23 1.66 1.76 1.58 1.90 2.68 -12.89%
P/NAPS 2.09 2.20 1.80 1.84 2.17 3.15 0.97 13.64%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 16/12/14 17/12/13 13/12/12 16/12/11 17/12/10 22/12/09 17/12/08 -
Price 4.80 4.64 3.64 3.00 3.83 2.66 1.86 -
P/RPS 19.58 21.79 16.71 9.65 12.29 8.58 6.09 21.47%
P/EPS 60.00 64.00 52.07 46.80 88.05 72.35 67.88 -2.03%
EY 1.67 1.56 1.92 2.14 1.14 1.38 1.47 2.14%
DY 1.25 1.29 1.65 2.00 1.57 2.26 2.15 -8.63%
P/NAPS 1.96 2.10 1.81 1.62 2.19 2.66 1.22 8.21%

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