[GAMUDA] YoY Quarter Result on 31-Jan-2013 [#2]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 7.87%
YoY- 14.96%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 527,428 653,237 517,628 500,181 769,328 607,192 603,242 -2.21%
PBT 192,184 229,803 200,805 187,220 188,283 125,337 100,784 11.35%
Tax -22,165 -36,216 -25,570 -25,785 -40,981 -28,370 -19,998 1.72%
NP 170,019 193,587 175,235 161,435 147,302 96,967 80,786 13.19%
-
NP to SH 160,113 182,178 170,115 156,890 136,473 94,025 78,633 12.57%
-
Tax Rate 11.53% 15.76% 12.73% 13.77% 21.77% 22.63% 19.84% -
Total Cost 357,409 459,650 342,393 338,746 622,026 510,225 522,456 -6.12%
-
Net Worth 6,645,291 5,947,713 5,165,435 4,235,195 3,825,379 3,564,346 2,018,783 21.95%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 6,645,291 5,947,713 5,165,435 4,235,195 3,825,379 3,564,346 2,018,783 21.95%
NOSH 2,407,714 2,341,619 2,295,749 2,086,303 2,067,772 2,048,474 2,018,783 2.97%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 32.24% 29.64% 33.85% 32.28% 19.15% 15.97% 13.39% -
ROE 2.41% 3.06% 3.29% 3.70% 3.57% 2.64% 3.90% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 21.91 27.90 22.55 23.97 37.21 29.64 29.88 -5.03%
EPS 6.65 7.78 7.41 7.52 6.60 4.59 3.90 9.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.54 2.25 2.03 1.85 1.74 1.00 18.42%
Adjusted Per Share Value based on latest NOSH - 2,086,303
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 18.55 22.97 18.20 17.59 27.05 21.35 21.21 -2.20%
EPS 5.63 6.41 5.98 5.52 4.80 3.31 2.76 12.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3367 2.0914 1.8163 1.4892 1.3451 1.2533 0.7099 21.95%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 4.57 5.07 4.47 3.72 3.70 3.81 2.77 -
P/RPS 20.86 18.17 19.83 15.52 9.94 12.85 9.27 14.46%
P/EPS 68.72 65.17 60.32 49.47 56.06 83.01 71.12 -0.57%
EY 1.46 1.53 1.66 2.02 1.78 1.20 1.41 0.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.00 1.99 1.83 2.00 2.19 2.77 -8.17%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 24/03/16 26/03/15 27/03/14 28/03/13 28/03/12 24/03/11 25/03/10 -
Price 4.81 5.20 4.64 4.13 3.60 3.79 2.84 -
P/RPS 21.96 18.64 20.58 17.23 9.68 12.79 9.50 14.98%
P/EPS 72.33 66.84 62.62 54.92 54.55 82.57 72.91 -0.13%
EY 1.38 1.50 1.60 1.82 1.83 1.21 1.37 0.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.05 2.06 2.03 1.95 2.18 2.84 -7.83%

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