[GAMUDA] YoY Cumulative Quarter Result on 31-Oct-2014 [#1]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
16-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- -74.17%
YoY- 12.31%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 771,823 504,881 512,795 569,636 486,120 453,263 641,994 3.11%
PBT 259,326 205,647 192,550 228,838 191,455 173,242 167,161 7.58%
Tax -41,551 -30,615 -19,687 -29,194 -25,065 -25,543 -33,081 3.86%
NP 217,775 175,032 172,863 199,644 166,390 147,699 134,080 8.41%
-
NP to SH 203,017 162,148 161,233 185,849 165,480 145,438 132,319 7.38%
-
Tax Rate 16.02% 14.89% 10.22% 12.76% 13.09% 14.74% 19.79% -
Total Cost 554,048 329,849 339,932 369,992 319,730 305,564 507,914 1.45%
-
Net Worth 7,656,779 7,139,352 6,641,837 5,691,625 5,044,286 4,182,122 3,818,879 12.28%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 147,245 145,207 144,387 139,386 136,948 124,839 123,855 2.92%
Div Payout % 72.53% 89.55% 89.55% 75.00% 82.76% 85.84% 93.60% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 7,656,779 7,139,352 6,641,837 5,691,625 5,044,286 4,182,122 3,818,879 12.28%
NOSH 2,455,000 2,420,119 2,406,462 2,323,112 2,282,482 2,080,658 2,064,259 2.92%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 28.22% 34.67% 33.71% 35.05% 34.23% 32.59% 20.88% -
ROE 2.65% 2.27% 2.43% 3.27% 3.28% 3.48% 3.46% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 31.45 20.86 21.31 24.52 21.30 21.78 31.10 0.18%
EPS 8.27 6.70 6.70 8.00 7.25 6.99 6.41 4.33%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.12 2.95 2.76 2.45 2.21 2.01 1.85 9.09%
Adjusted Per Share Value based on latest NOSH - 2,323,112
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 27.14 17.75 18.03 20.03 17.09 15.94 22.57 3.11%
EPS 7.14 5.70 5.67 6.54 5.82 5.11 4.65 7.40%
DPS 5.18 5.11 5.08 4.90 4.82 4.39 4.36 2.91%
NAPS 2.6924 2.5104 2.3355 2.0013 1.7737 1.4706 1.3428 12.28%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 5.25 4.91 4.50 5.12 4.87 3.61 3.40 -
P/RPS 16.69 23.54 21.12 20.88 22.87 16.57 10.93 7.30%
P/EPS 63.46 73.28 67.16 64.00 67.17 51.65 53.04 3.03%
EY 1.58 1.36 1.49 1.56 1.49 1.94 1.89 -2.93%
DY 1.14 1.22 1.33 1.17 1.23 1.66 1.76 -6.97%
P/NAPS 1.68 1.66 1.63 2.09 2.20 1.80 1.84 -1.50%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 15/12/17 16/12/16 16/12/15 16/12/14 17/12/13 13/12/12 16/12/11 -
Price 4.75 4.81 4.40 4.80 4.64 3.64 3.00 -
P/RPS 15.10 23.06 20.65 19.58 21.79 16.71 9.65 7.74%
P/EPS 57.42 71.79 65.67 60.00 64.00 52.07 46.80 3.46%
EY 1.74 1.39 1.52 1.67 1.56 1.92 2.14 -3.38%
DY 1.26 1.25 1.36 1.25 1.29 1.65 2.00 -7.40%
P/NAPS 1.52 1.63 1.59 1.96 2.10 1.81 1.62 -1.05%

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