[GAMUDA] YoY Quarter Result on 30-Apr-2013 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -54.49%
YoY- -48.27%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 467,290 553,776 633,828 641,057 705,863 621,204 511,200 -1.48%
PBT 185,796 209,028 223,622 100,340 196,028 158,369 101,788 10.53%
Tax -20,652 -31,793 -42,772 -28,618 -52,114 -39,230 -15,320 5.09%
NP 165,144 177,235 180,850 71,722 143,914 119,139 86,468 11.37%
-
NP to SH 152,689 160,433 177,918 71,394 138,013 116,633 83,532 10.56%
-
Tax Rate 11.12% 15.21% 19.13% 28.52% 26.58% 24.77% 15.05% -
Total Cost 302,146 376,541 452,978 569,335 561,949 502,065 424,732 -5.51%
-
Net Worth 6,671,112 6,078,078 5,332,942 4,406,513 3,984,736 3,640,924 2,017,458 22.03%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 144,500 141,350 137,920 127,110 124,523 123,421 121,047 2.99%
Div Payout % 94.64% 88.11% 77.52% 178.04% 90.23% 105.82% 144.91% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 6,671,112 6,078,078 5,332,942 4,406,513 3,984,736 3,640,924 2,017,458 22.03%
NOSH 2,408,343 2,355,844 2,298,682 2,118,516 2,075,383 2,057,019 2,017,458 2.99%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 35.34% 32.00% 28.53% 11.19% 20.39% 19.18% 16.91% -
ROE 2.29% 2.64% 3.34% 1.62% 3.46% 3.20% 4.14% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 19.40 23.51 27.57 30.26 34.01 30.20 25.34 -4.35%
EPS 6.34 6.81 7.74 3.37 6.65 5.67 4.14 7.35%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 2.77 2.58 2.32 2.08 1.92 1.77 1.00 18.48%
Adjusted Per Share Value based on latest NOSH - 2,118,516
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 16.43 19.47 22.29 22.54 24.82 21.84 17.98 -1.48%
EPS 5.37 5.64 6.26 2.51 4.85 4.10 2.94 10.55%
DPS 5.08 4.97 4.85 4.47 4.38 4.34 4.26 2.97%
NAPS 2.3458 2.1372 1.8752 1.5495 1.4012 1.2803 0.7094 22.03%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 4.75 5.23 4.61 4.07 3.56 3.74 3.00 -
P/RPS 24.48 22.25 16.72 13.45 10.47 12.38 11.84 12.85%
P/EPS 74.92 76.80 59.56 120.77 53.53 65.96 72.46 0.55%
EY 1.33 1.30 1.68 0.83 1.87 1.52 1.38 -0.61%
DY 1.26 1.15 1.30 1.47 1.69 1.60 2.00 -7.40%
P/NAPS 1.71 2.03 1.99 1.96 1.85 2.11 3.00 -8.93%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 23/06/15 26/06/14 27/06/13 28/06/12 23/06/11 24/06/10 -
Price 4.81 4.94 4.72 4.56 3.46 3.75 3.21 -
P/RPS 24.79 21.02 17.12 15.07 10.17 12.42 12.67 11.82%
P/EPS 75.87 72.54 60.98 135.31 52.03 66.14 77.53 -0.35%
EY 1.32 1.38 1.64 0.74 1.92 1.51 1.29 0.38%
DY 1.25 1.21 1.27 1.32 1.73 1.60 1.87 -6.48%
P/NAPS 1.74 1.91 2.03 2.19 1.80 2.12 3.21 -9.69%

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