[GAMUDA] YoY Quarter Result on 30-Apr-2014 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 4.59%
YoY- 149.21%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 839,486 467,290 553,776 633,828 641,057 705,863 621,204 5.14%
PBT 221,291 185,796 209,028 223,622 100,340 196,028 158,369 5.72%
Tax -42,833 -20,652 -31,793 -42,772 -28,618 -52,114 -39,230 1.47%
NP 178,458 165,144 177,235 180,850 71,722 143,914 119,139 6.95%
-
NP to SH 170,932 152,689 160,433 177,918 71,394 138,013 116,633 6.57%
-
Tax Rate 19.36% 11.12% 15.21% 19.13% 28.52% 26.58% 24.77% -
Total Cost 661,028 302,146 376,541 452,978 569,335 561,949 502,065 4.68%
-
Net Worth 7,453,994 6,671,112 6,078,078 5,332,942 4,406,513 3,984,736 3,640,924 12.67%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 145,680 144,500 141,350 137,920 127,110 124,523 123,421 2.79%
Div Payout % 85.23% 94.64% 88.11% 77.52% 178.04% 90.23% 105.82% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 7,453,994 6,671,112 6,078,078 5,332,942 4,406,513 3,984,736 3,640,924 12.67%
NOSH 2,428,011 2,408,343 2,355,844 2,298,682 2,118,516 2,075,383 2,057,019 2.79%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 21.26% 35.34% 32.00% 28.53% 11.19% 20.39% 19.18% -
ROE 2.29% 2.29% 2.64% 3.34% 1.62% 3.46% 3.20% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 34.58 19.40 23.51 27.57 30.26 34.01 30.20 2.28%
EPS 7.04 6.34 6.81 7.74 3.37 6.65 5.67 3.66%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.07 2.77 2.58 2.32 2.08 1.92 1.77 9.60%
Adjusted Per Share Value based on latest NOSH - 2,298,682
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 30.31 16.87 19.99 22.88 23.15 25.49 22.43 5.14%
EPS 6.17 5.51 5.79 6.42 2.58 4.98 4.21 6.57%
DPS 5.26 5.22 5.10 4.98 4.59 4.50 4.46 2.78%
NAPS 2.6913 2.4087 2.1945 1.9255 1.591 1.4387 1.3146 12.67%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 5.27 4.75 5.23 4.61 4.07 3.56 3.74 -
P/RPS 15.24 24.48 22.25 16.72 13.45 10.47 12.38 3.52%
P/EPS 74.86 74.92 76.80 59.56 120.77 53.53 65.96 2.12%
EY 1.34 1.33 1.30 1.68 0.83 1.87 1.52 -2.07%
DY 1.14 1.26 1.15 1.30 1.47 1.69 1.60 -5.48%
P/NAPS 1.72 1.71 2.03 1.99 1.96 1.85 2.11 -3.34%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 23/06/17 29/06/16 23/06/15 26/06/14 27/06/13 28/06/12 23/06/11 -
Price 5.45 4.81 4.94 4.72 4.56 3.46 3.75 -
P/RPS 15.76 24.79 21.02 17.12 15.07 10.17 12.42 4.04%
P/EPS 77.41 75.87 72.54 60.98 135.31 52.03 66.14 2.65%
EY 1.29 1.32 1.38 1.64 0.74 1.92 1.51 -2.58%
DY 1.10 1.25 1.21 1.27 1.32 1.73 1.60 -6.04%
P/NAPS 1.78 1.74 1.91 2.03 2.19 1.80 2.12 -2.86%

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