[GAMUDA] YoY Quarter Result on 30-Apr-2012 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 1.13%
YoY- 18.33%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 553,776 633,828 641,057 705,863 621,204 511,200 579,366 -0.74%
PBT 209,028 223,622 100,340 196,028 158,369 101,788 63,124 22.07%
Tax -31,793 -42,772 -28,618 -52,114 -39,230 -15,320 -14,373 14.13%
NP 177,235 180,850 71,722 143,914 119,139 86,468 48,751 23.98%
-
NP to SH 160,433 177,918 71,394 138,013 116,633 83,532 46,303 23.00%
-
Tax Rate 15.21% 19.13% 28.52% 26.58% 24.77% 15.05% 22.77% -
Total Cost 376,541 452,978 569,335 561,949 502,065 424,732 530,615 -5.55%
-
Net Worth 6,078,078 5,332,942 4,406,513 3,984,736 3,640,924 2,017,458 3,106,911 11.82%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 141,350 137,920 127,110 124,523 123,421 121,047 80,178 9.90%
Div Payout % 88.11% 77.52% 178.04% 90.23% 105.82% 144.91% 173.16% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 6,078,078 5,332,942 4,406,513 3,984,736 3,640,924 2,017,458 3,106,911 11.82%
NOSH 2,355,844 2,298,682 2,118,516 2,075,383 2,057,019 2,017,458 2,004,458 2.72%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 32.00% 28.53% 11.19% 20.39% 19.18% 16.91% 8.41% -
ROE 2.64% 3.34% 1.62% 3.46% 3.20% 4.14% 1.49% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 23.51 27.57 30.26 34.01 30.20 25.34 28.90 -3.38%
EPS 6.81 7.74 3.37 6.65 5.67 4.14 2.31 19.73%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 4.00 6.98%
NAPS 2.58 2.32 2.08 1.92 1.77 1.00 1.55 8.85%
Adjusted Per Share Value based on latest NOSH - 2,075,383
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 19.63 22.46 22.72 25.02 22.02 18.12 20.53 -0.74%
EPS 5.69 6.31 2.53 4.89 4.13 2.96 1.64 23.02%
DPS 5.01 4.89 4.50 4.41 4.37 4.29 2.84 9.91%
NAPS 2.1541 1.89 1.5617 1.4122 1.2903 0.715 1.1011 11.82%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 5.23 4.61 4.07 3.56 3.74 3.00 2.40 -
P/RPS 22.25 16.72 13.45 10.47 12.38 11.84 8.30 17.85%
P/EPS 76.80 59.56 120.77 53.53 65.96 72.46 103.90 -4.91%
EY 1.30 1.68 0.83 1.87 1.52 1.38 0.96 5.18%
DY 1.15 1.30 1.47 1.69 1.60 2.00 1.67 -6.02%
P/NAPS 2.03 1.99 1.96 1.85 2.11 3.00 1.55 4.59%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 23/06/15 26/06/14 27/06/13 28/06/12 23/06/11 24/06/10 25/06/09 -
Price 4.94 4.72 4.56 3.46 3.75 3.21 2.69 -
P/RPS 21.02 17.12 15.07 10.17 12.42 12.67 9.31 14.53%
P/EPS 72.54 60.98 135.31 52.03 66.14 77.53 116.45 -7.58%
EY 1.38 1.64 0.74 1.92 1.51 1.29 0.86 8.19%
DY 1.21 1.27 1.32 1.73 1.60 1.87 1.49 -3.40%
P/NAPS 1.91 2.03 2.19 1.80 2.12 3.21 1.74 1.56%

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